BJØRN WIRKOLASVEI 11 AS

9600 HAMMERFEST

Finances

Share Ownership

Return on Equity

51,62 %

Current Ratio

2,3

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 054 000	5 095 000	4 526 000	4 842 000
Net Income	4 231 000	3 349 000	2 127 000	2 876 000
Total Assets	13 695 000	12 393 000	10 970 000	11 634 000
Total Equity	8 196 000	8 133 000	8 066 000	7 993 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 054 000	5 095 000	4 526 000	4 842 000
Expenditure	782 000	816 000	1 887 000	1 265 000
Operating Profit	5 273 000	4 280 000	2 639 000	3 578 000
Financial Income	151 000	14 000	89 000	109 000
Financial Costs	0	0	0	0
Financial Balance	151 000	14 000	89 000	109 000
Earnings Before Tax	5 424 000	4 293 000	2 728 000	3 687 000
Tax	1 193 000	945 000	600 000	811 000
Net Income	4 231 000	3 349 000	2 127 000	2 876 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 028 000	1 115 000	1 204 000	1 294 000
Total Current Assets	12 667 000	11 278 000	9 765 000	10 340 000
Total Assets	13 695 000	12 393 000	10 970 000	11 634 000
Total Retained Equity	1 175 000	1 113 000	1 046 000	973 000
Total Equity	8 196 000	8 133 000	8 066 000	7 993 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 499 000	4 260 000	2 904 000	3 640 000
Total Equity and Debt	13 695 000	12 393 000	10 970 000	11 634 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	6 054 000	5 095 000	4 526 000	4 842 000
Revenue	6 054 000	5 095 000	4 526 000	4 842 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	70 000	70 000	70 000	70 000
Impairment	0	0	0	0
Expenditure	782 000	816 000	1 887 000	1 265 000
Operating Profit	5 273 000	4 280 000	2 639 000	3 578 000
Financial Income	151 000	14 000	89 000	109 000
Financial Costs	0	0	0	0
Financial Balance	151 000	14 000	89 000	109 000
Dividends	0	0	0	0
Net Income	4 231 000	3 349 000	2 127 000	2 876 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	724 000	742 000	761 000	781 000
Real Eastate	304 000	374 000	443 000	513 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	304 000	374 000	443 000	513 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 028 000	1 115 000	1 204 000	1 294 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	12 667 000	11 278 000	9 765 000	10 340 000
Total Assets	13 695 000	12 393 000	10 970 000	11 634 000
Total Equity	8 196 000	8 133 000	8 066 000	7 993 000
Short-Term Group Debt	5 344 000	4 207 000	2 635 000	3 587 000
Total Long-Term Debt	0	0	0	0
Creditors	0	0	142 000	0
Unpaid Taxes	30 000	43 000	21 000	39 000
Dividends	0	0	0	0
Other Current Debt	126 000	10 000	106 000	15 000
Total Current Debt	5 499 000	4 260 000	2 904 000	3 640 000
Total Equity and Debt	13 695 000	12 393 000	10 970 000	11 634 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,62 %	41,18 %	26,37 %	35,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	87,1 %	84 %	58,31 %	73,9 %
Current Ratio	2,3	2,65	3,36	2,84
Quick Ratio	2,3	2,65	3,36	2,84
Equity Ratio	0,6	0,66	0,74	0,69
Gross Profit Margin	100 %	100 %	100 %	100 %