BJØRKELIEN 1 AS

5164 LAKSEVÅG

Finances

Share Ownership

Return on Equity

5,33 %

Current Ratio

6,66

Debt-to-Equity Ratio

1,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	360 000	294 000	360 000	360 000
Net Income	64 000	32 000	106 000	101 000
Total Assets	3 254 000	3 437 000	3 508 000	3 457 000
Total Equity	1 201 000	1 137 000	1 104 000	998 000

Income (NOK)	2022	2021	2020	2019
Revenue	360 000	294 000	360 000	360 000
Expenditure	223 000	194 000	146 000	140 000
Operating Profit	137 000	100 000	214 000	220 000
Financial Income	4 000	0	0	0
Financial Costs	53 000	54 000	73 000	85 000
Financial Balance	−49 000	−54 000	−73 000	−85 000
Earnings Before Tax	88 000	47 000	142 000	135 000
Tax	24 000	14 000	35 000	33 000
Net Income	64 000	32 000	106 000	101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 021 000	3 105 000	3 189 000	3 273 000
Total Current Assets	233 000	331 000	319 000	184 000
Total Assets	3 254 000	3 437 000	3 508 000	3 457 000
Total Retained Equity	1 099 000	1 035 000	1 002 000	896 000
Total Equity	1 201 000	1 137 000	1 104 000	998 000
Total Long-Term Debt	2 018 000	1 552 000	1 744 000	1 878 000
Total Current Debt	35 000	748 000	659 000	581 000
Total Equity and Debt	3 254 000	3 437 000	3 508 000	3 457 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	360 000	294 000	360 000	360 000
Revenue	360 000	294 000	360 000	360 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	84 000	84 000	84 000	84 000
Impairment	0	0	0	0
Expenditure	223 000	194 000	146 000	140 000
Operating Profit	137 000	100 000	214 000	220 000
Financial Income	4 000	0	0	0
Financial Costs	53 000	54 000	73 000	85 000
Financial Balance	−49 000	−54 000	−73 000	−85 000
Dividends	0	0	0	0
Net Income	64 000	32 000	106 000	101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 021 000	3 105 000	3 189 000	3 273 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 021 000	3 105 000	3 189 000	3 273 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 021 000	3 105 000	3 189 000	3 273 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	202 000	301 000	222 000	173 000
Total Current Assets	233 000	331 000	319 000	184 000
Total Assets	3 254 000	3 437 000	3 508 000	3 457 000
Total Equity	1 201 000	1 137 000	1 104 000	998 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 018 000	1 552 000	1 744 000	1 878 000
Creditors	3 000	0	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	733 000	623 000	548 000
Total Current Debt	35 000	748 000	659 000	581 000
Total Equity and Debt	3 254 000	3 437 000	3 508 000	3 457 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,33 %	2,81 %	9,6 %	10,12 %
Debt-to-Equity Ratio	1,68	1,36	1,58	1,88
Operating Profit Margin	38,06 %	34,01 %	59,44 %	61,11 %
Current Ratio	6,66	0,44	0,48	0,32
Quick Ratio	6,66	0,44	0,48	0,32
Equity Ratio	0,37	0,33	0,31	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %