BJØRNS BYGG AS

3174 REVETAL

Finances

Share Ownership

Return on Equity

29,19 %

Current Ratio

4,24

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	63 642 000	56 636 000	38 611 000	35 094 000
Net Income	9 181 000	2 773 000	5 326 000	3 226 000
Total Assets	49 874 000	35 787 000	36 438 000	31 687 000
Total Equity	31 449 000	23 768 000	22 595 000	18 469 000

Income (NOK)	2022	2021	2020	2019
Revenue	63 642 000	56 636 000	38 611 000	35 094 000
Expenditure	56 231 000	56 337 000	33 987 000	34 178 000
Operating Profit	12 136 000	3 742 000	7 070 000	4 434 000
Financial Income	2 000	4 000	12 000	30 000
Financial Costs	367 000	190 000	251 000	304 000
Financial Balance	−365 000	−186 000	−239 000	−274 000
Earnings Before Tax	11 770 000	3 556 000	6 831 000	4 160 000
Tax	2 590 000	782 000	1 505 000	934 000
Net Income	9 181 000	2 773 000	5 326 000	3 226 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 740 000	4 190 000	3 174 000	3 390 000
Total Current Assets	46 134 000	31 596 000	33 264 000	28 297 000
Total Assets	49 874 000	35 787 000	36 438 000	31 687 000
Total Retained Equity	31 249 000	23 568 000	22 395 000	18 269 000
Total Equity	31 449 000	23 768 000	22 595 000	18 469 000
Total Long-Term Debt	7 556 000	2 980 000	7 239 000	5 820 000
Total Current Debt	10 869 000	9 038 000	6 604 000	7 398 000
Total Equity and Debt	49 874 000	35 787 000	36 438 000	31 687 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	63 385 000	56 380 000	38 495 000	34 972 000
Other Income	257 000	256 000	116 000	122 000
Revenue	63 642 000	56 636 000	38 611 000	35 094 000
Cost of Goods Sold	33 142 000	36 539 000	17 307 000	18 608 000
Salary Costs	17 562 000	14 913 000	13 106 000	12 317 000
Depreciation	907 000	778 000	695 000	713 000
Impairment	0	0	0	0
Expenditure	56 231 000	56 337 000	33 987 000	34 178 000
Operating Profit	12 136 000	3 742 000	7 070 000	4 434 000
Financial Income	2 000	4 000	12 000	30 000
Financial Costs	367 000	190 000	251 000	304 000
Financial Balance	−365 000	−186 000	−239 000	−274 000
Dividends	0	0	0	0
Net Income	9 181 000	2 773 000	5 326 000	3 226 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	36 000
Real Eastate	1 463 000	1 463 000	1 463 000	1 463 000
Machinery and Plant Facilities	175 000	291 000	491 000	526 000
Fixtures	1 946 000	2 232 000	1 221 000	1 040 000
Total Tangible Assets	3 584 000	3 985 000	3 174 000	3 029 000
Total Fiancial Fixed Assets	156 000	205 000	0	325 000
Total Fixed Assets	3 740 000	4 190 000	3 174 000	3 390 000
Stock	32 638 000	19 742 000	22 940 000	17 403 000
Total Investments	0	0	0	0
Cash, Bank	10 156 000	9 081 000	6 890 000	7 540 000
Total Current Assets	46 134 000	31 596 000	33 264 000	28 297 000
Total Assets	49 874 000	35 787 000	36 438 000	31 687 000
Total Equity	31 449 000	23 768 000	22 595 000	18 469 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 556 000	2 980 000	7 239 000	5 820 000
Creditors	2 713 000	2 014 000	922 000	956 000
Unpaid Taxes	2 721 000	2 415 000	2 643 000	2 085 000
Dividends	0	0	0	0
Other Current Debt	2 966 000	3 414 000	2 017 000	2 877 000
Total Current Debt	10 869 000	9 038 000	6 604 000	7 398 000
Total Equity and Debt	49 874 000	35 787 000	36 438 000	31 687 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,19 %	11,67 %	23,57 %	17,47 %
Debt-to-Equity Ratio	0,24	0,13	0,32	0,32
Operating Profit Margin	19,07 %	6,61 %	18,31 %	12,63 %
Current Ratio	4,24	3,5	5,04	3,82
Quick Ratio	−2,12	−2,95	−2,04	−2,83
Equity Ratio	0,63	0,66	0,62	0,58
Gross Profit Margin	47,92 %	35,48 %	55,18 %	46,98 %