BJØNNES SOFTWARE AS

1654 SELLEBAKK

Finances

Return on Equity

33,14 %

Current Ratio

3,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 858 000	1 604 000	1 454 000	1 383 000
Net Income	687 000	554 000	466 000	386 000
Total Assets	2 955 000	2 213 000	2 209 000	1 635 000
Total Equity	2 073 000	1 885 000	1 831 000	1 365 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 858 000	1 604 000	1 454 000	1 383 000
Expenditure	1 031 000	931 000	889 000	918 000
Operating Profit	826 000	673 000	565 000	465 000
Financial Income	46 000	30 000	27 000	24 000
Financial Costs	0	0	0	0
Financial Balance	46 000	30 000	27 000	24 000
Earnings Before Tax	872 000	703 000	592 000	490 000
Tax	184 000	149 000	125 000	104 000
Net Income	687 000	554 000	466 000	386 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	184 000	159 000	169 000	178 000
Total Current Assets	2 772 000	2 053 000	2 041 000	1 457 000
Total Assets	2 955 000	2 213 000	2 209 000	1 635 000
Total Retained Equity	1 973 000	1 785 000	1 731 000	1 265 000
Total Equity	2 073 000	1 885 000	1 831 000	1 365 000
Total Long-Term Debt	0	0	1 000	1 000
Total Current Debt	883 000	327 000	377 000	269 000
Total Equity and Debt	2 955 000	2 213 000	2 209 000	1 635 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 858 000	1 604 000	1 454 000	1 383 000
Other Income	0	0	0	0
Revenue	1 858 000	1 604 000	1 454 000	1 383 000
Cost of Goods Sold	0	0	0	0
Salary Costs	921 000	810 000	786 000	800 000
Depreciation	9 000	9 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	1 031 000	931 000	889 000	918 000
Operating Profit	826 000	673 000	565 000	465 000
Financial Income	46 000	30 000	27 000	24 000
Financial Costs	0	0	0	0
Financial Balance	46 000	30 000	27 000	24 000
Dividends	500 000	500 000	0	0
Net Income	687 000	554 000	466 000	386 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	9 000	19 000	28 000
Total Tangible Assets	0	9 000	19 000	28 000
Total Fiancial Fixed Assets	184 000	150 000	150 000	150 000
Total Fixed Assets	184 000	159 000	169 000	178 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 528 000	1 821 000	1 744 000	1 268 000
Total Current Assets	2 772 000	2 053 000	2 041 000	1 457 000
Total Assets	2 955 000	2 213 000	2 209 000	1 635 000
Total Equity	2 073 000	1 885 000	1 831 000	1 365 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	1 000
Creditors	3 000	3 000	7 000	2 000
Unpaid Taxes	115 000	112 000	123 000	101 000
Dividends	500 000	500 000	0	0
Other Current Debt	81 000	62 000	121 000	62 000
Total Current Debt	883 000	327 000	377 000	269 000
Total Equity and Debt	2 955 000	2 213 000	2 209 000	1 635 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,14 %	29,39 %	25,45 %	28,28 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	44,46 %	41,96 %	38,86 %	33,62 %
Current Ratio	3,14	6,28	5,41	5,42
Quick Ratio	3,14	6,28	5,41	5,42
Equity Ratio	0,7	0,85	0,83	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %