TROND BJERKE AS

3265 LARVIK

Finances

Share Ownership

Return on Equity

10,42 %

Current Ratio

4,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	33 000	23 000	0	16 000
Net Income	5 000	4 000	−1 000	3 000
Total Assets	56 000	44 000	42 000	41 000
Total Equity	48 000	42 000	38 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	33 000	23 000	0	16 000
Expenditure	26 000	18 000	2 000	15 000
Operating Profit	6 000	5 000	−2 000	1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	6 000	5 000	−2 000	1 000
Tax	1 000	1 000	−1 000	−1 000
Net Income	5 000	4 000	−1 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 000	4 000	39 000	41 000
Total Current Assets	34 000	40 000	3 000	1 000
Total Assets	56 000	44 000	42 000	41 000
Total Retained Equity	18 000	12 000	8 000	9 000
Total Equity	48 000	42 000	38 000	39 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 000	2 000	4 000	2 000
Total Equity and Debt	56 000	44 000	42 000	41 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	33 000	23 000	0	14 000
Other Income	0	0	0	2 000
Revenue	33 000	23 000	0	16 000
Cost of Goods Sold	0	2 000	0	0
Salary Costs	0	0	0	0
Depreciation	9 000	0	0	0
Impairment	0	0	0	0
Expenditure	26 000	18 000	2 000	15 000
Operating Profit	6 000	5 000	−2 000	1 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	5 000	4 000	−1 000	3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	1 000	2 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	0	0	0
Total Tangible Assets	21 000	0	0	0
Total Fiancial Fixed Assets	0	2 000	36 000	39 000
Total Fixed Assets	23 000	4 000	39 000	41 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	18 000	3 000	1 000
Total Current Assets	34 000	40 000	3 000	1 000
Total Assets	56 000	44 000	42 000	41 000
Total Equity	48 000	42 000	38 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	2 000	3 000	2 000
Total Current Debt	8 000	2 000	4 000	2 000
Total Equity and Debt	56 000	44 000	42 000	41 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,42 %	9,52 %	−2,63 %	7,69 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	18,18 %	21,74 %	-	6,25 %
Current Ratio	4,25	20	0,75	0,5
Quick Ratio	4,25	20	0,75	0,5
Equity Ratio	0,86	0,95	0,9	0,95
Gross Profit Margin	100 %	91,3 %	-	100 %