BJR INTERNATIONAL AS

0571 OSLO

Finances

Return on Equity

74,36 %

Current Ratio

1,77

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	120 000	56 000	0	18 000
Net Income	29 000	12 000	−9 000	−50 000
Total Assets	70 000	33 000	26 000	29 000
Total Equity	39 000	10 000	−2 000	7 000

Income (NOK)	2022	2021	2020	2019
Revenue	120 000	56 000	0	18 000
Expenditure	83 000	43 000	9 000	68 000
Operating Profit	37 000	12 000	−9 000	−50 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	37 000	12 000	−9 000	−50 000
Tax	8 000	0	0	0
Net Income	29 000	12 000	−9 000	−50 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	15 000	15 000	15 000
Total Current Assets	55 000	18 000	11 000	14 000
Total Assets	70 000	33 000	26 000	29 000
Total Retained Equity	−61 000	−90 000	−102 000	−93 000
Total Equity	39 000	10 000	−2 000	7 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	31 000	23 000	28 000	22 000
Total Equity and Debt	70 000	33 000	26 000	29 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	120 000	56 000	0	18 000
Other Income	0	0	0	0
Revenue	120 000	56 000	0	18 000
Cost of Goods Sold	0	0	0	0
Salary Costs	51 000	34 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	83 000	43 000	9 000	68 000
Operating Profit	37 000	12 000	−9 000	−50 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	29 000	12 000	−9 000	−50 000

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	15 000	15 000	15 000	15 000
Total Fixed Assets	15 000	15 000	15 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	54 000	13 000	7 000	1 000
Total Current Assets	55 000	18 000	11 000	14 000
Total Assets	70 000	33 000	26 000	29 000
Total Equity	39 000	10 000	−2 000	7 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	0	0
Unpaid Taxes	13 000	13 000	5 000	5 000
Dividends	0	0	0	0
Other Current Debt	9 000	9 000	24 000	18 000
Total Current Debt	31 000	23 000	28 000	22 000
Total Equity and Debt	70 000	33 000	26 000	29 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,36 %	120 %	450 %	−714,29 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	30,83 %	21,43 %	-	−277,78 %
Current Ratio	1,77	0,78	0,39	0,64
Quick Ratio	1,77	0,78	0,39	0,64
Equity Ratio	0,56	0,3	−0,08	0,24
Gross Profit Margin	100 %	100 %	-	100 %