BIRKELAND VEKST AS

4595 TINGVATN

Finances

Share Ownership

Return on Equity

14,29 %

Current Ratio

16,5

Debt-to-Equity Ratio

3,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	196 000	191 000	127 000	220 000
Net Income	25 000	33 000	−235 000	72 000
Total Assets	773 000	800 000	841 000	844 000
Total Equity	175 000	150 000	117 000	352 000

Income (NOK)	2022	2021	2020	2019
Revenue	196 000	191 000	127 000	220 000
Expenditure	141 000	131 000	410 000	103 000
Operating Profit	55 000	60 000	−283 000	117 000
Financial Income	0	0	0	0
Financial Costs	23 000	17 000	19 000	25 000
Financial Balance	−23 000	−17 000	−19 000	−25 000
Earnings Before Tax	32 000	43 000	−302 000	92 000
Tax	7 000	9 000	−66 000	20 000
Net Income	25 000	33 000	−235 000	72 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	608 000	675 000	744 000	664 000
Total Current Assets	165 000	125 000	97 000	180 000
Total Assets	773 000	800 000	841 000	844 000
Total Retained Equity	−116 000	−141 000	−174 000	61 000
Total Equity	175 000	150 000	117 000	352 000
Total Long-Term Debt	589 000	649 000	711 000	468 000
Total Current Debt	10 000	1 000	14 000	24 000
Total Equity and Debt	773 000	800 000	841 000	844 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	196 000	191 000	127 000	220 000
Revenue	196 000	191 000	127 000	220 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	60 000	60 000	60 000	47 000
Impairment	0	0	0	0
Expenditure	141 000	131 000	410 000	103 000
Operating Profit	55 000	60 000	−283 000	117 000
Financial Income	0	0	0	0
Financial Costs	23 000	17 000	19 000	25 000
Financial Balance	−23 000	−17 000	−19 000	−25 000
Dividends	0	0	0	0
Net Income	25 000	33 000	−235 000	72 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	41 000	48 000	57 000	14 000
Real Eastate	567 000	627 000	687 000	650 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	567 000	627 000	687 000	650 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	608 000	675 000	744 000	664 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	153 000	119 000	71 000	180 000
Total Current Assets	165 000	125 000	97 000	180 000
Total Assets	773 000	800 000	841 000	844 000
Total Equity	175 000	150 000	117 000	352 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	589 000	649 000	711 000	468 000
Creditors	10 000	1 000	14 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	1 000
Total Current Debt	10 000	1 000	14 000	24 000
Total Equity and Debt	773 000	800 000	841 000	844 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,29 %	22 %	−200,85 %	20,45 %
Debt-to-Equity Ratio	3,37	4,33	6,08	1,33
Operating Profit Margin	28,06 %	31,41 %	−222,83 %	53,18 %
Current Ratio	16,5	125	6,93	7,5
Quick Ratio	16,5	125	6,93	7,5
Equity Ratio	0,23	0,19	0,14	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %