BJØRNES BYGG AS

6200 STRANDA

Finances

Share Ownership

Return on Equity

307,14 %

Current Ratio

0,34

Debt-to-Equity Ratio

−0

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 119 000	1 645 000	6 223 000	8 171 000
Net Income	−172 000	−260 000	−573 000	0
Total Assets	83 000	1 606 000	2 240 000	5 766 000
Total Equity	−56 000	116 000	376 000	949 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 119 000	1 645 000	6 223 000	8 171 000
Expenditure	317 000	1 302 000	6 595 000	6 489 000
Operating Profit	−159 000	−241 000	−569 000	13 000
Financial Income	0	2 000	1 000	0
Financial Costs	13 000	20 000	5 000	13 000
Financial Balance	−13 000	−18 000	−4 000	−13 000
Earnings Before Tax	−172 000	−260 000	−573 000	0
Tax	0	0	0	0
Net Income	−172 000	−260 000	−573 000	0

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	36 000	348 000	232 000	194 000
Total Current Assets	47 000	1 258 000	2 008 000	5 572 000
Total Assets	83 000	1 606 000	2 240 000	5 766 000
Total Retained Equity	−156 000	16 000	276 000	849 000
Total Equity	−56 000	116 000	376 000	949 000
Total Long-Term Debt	0	950 000	1 069 000	3 922 000
Total Current Debt	138 000	540 000	795 000	894 000
Total Equity and Debt	83 000	1 606 000	2 240 000	5 766 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	1 119 000	1 549 000	6 223 000	8 056 000
Other Income	0	96 000	0	116 000
Revenue	1 119 000	1 645 000	6 223 000	8 171 000
Cost of Goods Sold	92 000	298 000	3 493 000	3 499 000
Salary Costs	6 000	417 000	1 925 000	1 803 000
Depreciation	11 000	14 000	42 000	39 000
Impairment	0	0	0	0
Expenditure	317 000	1 302 000	6 595 000	6 489 000
Operating Profit	−159 000	−241 000	−569 000	13 000
Financial Income	0	2 000	1 000	0
Financial Costs	13 000	20 000	5 000	13 000
Financial Balance	−13 000	−18 000	−4 000	−13 000
Dividends	0	0	0	0
Net Income	−172 000	−260 000	−573 000	0

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	8 000
Machinery and Plant Facilities	0	0	13 000	24 000
Fixtures	36 000	348 000	89 000	22 000
Total Tangible Assets	36 000	348 000	101 000	53 000
Total Fiancial Fixed Assets	0	0	131 000	141 000
Total Fixed Assets	36 000	348 000	232 000	194 000
Stock	0	962 000	1 615 000	1 840 000
Total Investments	0	0	0	0
Cash, Bank	10 000	227 000	109 000	264 000
Total Current Assets	47 000	1 258 000	2 008 000	5 572 000
Total Assets	83 000	1 606 000	2 240 000	5 766 000
Total Equity	−56 000	116 000	376 000	949 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	950 000	1 069 000	3 922 000
Creditors	9 000	44 000	169 000	296 000
Unpaid Taxes	8 000	111 000	75 000	84 000
Dividends	0	0	0	0
Other Current Debt	122 000	385 000	551 000	515 000
Total Current Debt	138 000	540 000	795 000	894 000
Total Equity and Debt	83 000	1 606 000	2 240 000	5 766 000

Financial indicators	2021	2020	2019	2018
Return on Equity	307,14 %	−224,14 %	−152,39 %	0 %
Debt-to-Equity Ratio	−0	8,19	2,84	4,13
Operating Profit Margin	−14,21 %	−14,65 %	−9,14 %	0,16 %
Current Ratio	0,34	2,33	2,53	6,23
Quick Ratio	0,34	−2,98	−2,45	−5,89
Equity Ratio	−0,67	0,07	0,17	0,16
Gross Profit Margin	91,78 %	81,88 %	43,87 %	57,18 %