BJERKHAUG SAMEIE

4380 HAUGE I DALANE

Finances

Share Ownership

Return on Equity

4,96 %

Current Ratio

172,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	214 000	214 000	214 000	203 260 000
Net Income	17 000	42 000	18 000	38 497 000
Total Assets	345 000	329 000	285 000	277 559 000
Total Equity	343 000	325 000	283 000	265 659 000

Income (NOK)	2022	2021	2020	2019
Revenue	214 000	214 000	214 000	203 260 000
Expenditure	199 000	174 000	199 000	166 363 000
Operating Profit	15 000	40 000	15 000	36 897 000
Financial Income	2 000	1 000	3 000	1 600 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	3 000	1 600 000
Earnings Before Tax	17 000	42 000	18 000	38 497 000
Tax	0	0	0	0
Net Income	17 000	42 000	18 000	38 497 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	345 000	329 000	285 000	277 559 000
Total Assets	345 000	329 000	285 000	277 559 000
Total Retained Equity	0	0	0	0
Total Equity	343 000	325 000	283 000	265 659 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 000	4 000	1 000	11 900 000
Total Equity and Debt	345 000	329 000	285 000	277 559 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	214 000	214 000	0	0
Other Income	0	0	214 000	203 260 000
Revenue	214 000	214 000	214 000	203 260 000
Cost of Goods Sold	0	0	0	0
Salary Costs	12 000	12 000	11 000	10 500 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	199 000	174 000	199 000	166 363 000
Operating Profit	15 000	40 000	15 000	36 897 000
Financial Income	2 000	1 000	3 000	1 600 000
Financial Costs	0	0	0	0
Financial Balance	2 000	1 000	3 000	1 600 000
Dividends	0	0	0	0
Net Income	17 000	42 000	18 000	38 497 000

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	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	345 000	329 000	285 000	276 434 000
Total Current Assets	345 000	329 000	285 000	277 559 000
Total Assets	345 000	329 000	285 000	277 559 000
Total Equity	343 000	325 000	283 000	265 659 000
Short-Term Group Debt	0	4 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	0	1 000	11 900 000
Total Current Debt	2 000	4 000	1 000	11 900 000
Total Equity and Debt	345 000	329 000	285 000	277 559 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,96 %	12,92 %	6,36 %	14,49 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,01 %	18,69 %	7,01 %	18,15 %
Current Ratio	172,5	82,25	285	23,32
Quick Ratio	172,5	82,25	285	23,32
Equity Ratio	0,99	0,99	0,99	0,96
Gross Profit Margin	100 %	100 %	100 %	100 %