BJERKELØKKJA AS

7340 OPPDAL

Finances

Share Ownership

Return on Equity

86,56 %

Current Ratio

0,02

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 804 000	5 208 000	4 607 000	7 686 000
Net Income	−1 166 000	−1 392 000	−2 384 000	−24 078 000
Total Assets	19 303 000	20 113 000	21 047 000	22 180 000
Total Equity	−1 347 000	−181 000	−13 789 000	−11 404 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 804 000	5 208 000	4 607 000	7 686 000
Expenditure	7 494 000	6 290 000	6 392 000	26 282 000
Operating Profit	−691 000	−1 083 000	−1 785 000	−18 595 000
Financial Income	0	0	0	3 000
Financial Costs	476 000	309 000	599 000	762 000
Financial Balance	−476 000	−309 000	−599 000	−759 000
Earnings Before Tax	−1 166 000	−1 392 000	−2 384 000	−19 354 000
Tax	0	0	0	4 724 000
Net Income	−1 166 000	−1 392 000	−2 384 000	−24 078 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 806 000	19 712 000	20 746 000	21 733 000
Total Current Assets	497 000	401 000	301 000	447 000
Total Assets	19 303 000	20 113 000	21 047 000	22 180 000
Total Retained Equity	−38 525 000	−37 358 000	−43 259 000	−40 874 000
Total Equity	−1 347 000	−181 000	−13 789 000	−11 404 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	20 650 000	20 294 000	34 835 000	33 584 000
Total Equity and Debt	19 303 000	20 113 000	21 047 000	22 180 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 257 000	4 648 000	4 541 000	7 686 000
Other Income	546 000	560 000	66 000	0
Revenue	6 804 000	5 208 000	4 607 000	7 686 000
Cost of Goods Sold	881 000	643 000	618 000	1 176 000
Salary Costs	3 489 000	2 642 000	2 736 000	3 311 000
Depreciation	1 055 000	1 061 000	1 081 000	1 784 000
Impairment	0	0	0	17 757 000
Expenditure	7 494 000	6 290 000	6 392 000	26 282 000
Operating Profit	−691 000	−1 083 000	−1 785 000	−18 595 000
Financial Income	0	0	0	3 000
Financial Costs	476 000	309 000	599 000	762 000
Financial Balance	−476 000	−309 000	−599 000	−759 000
Dividends	0	0	0	0
Net Income	−1 166 000	−1 392 000	−2 384 000	−24 078 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 952 000	18 608 000	19 297 000	20 000 000
Machinery and Plant Facilities	107 000	65 000	115 000	121 000
Fixtures	747 000	1 038 000	1 334 000	1 612 000
Total Tangible Assets	18 806 000	19 712 000	20 746 000	21 733 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	18 806 000	19 712 000	20 746 000	21 733 000
Stock	242 000	191 000	130 000	204 000
Total Investments	0	0	0	0
Cash, Bank	81 000	161 000	100 000	120 000
Total Current Assets	497 000	401 000	301 000	447 000
Total Assets	19 303 000	20 113 000	21 047 000	22 180 000
Total Equity	−1 347 000	−181 000	−13 789 000	−11 404 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	139 000	93 000	49 000	101 000
Unpaid Taxes	150 000	267 000	120 000	128 000
Dividends	0	0	0	0
Other Current Debt	359 000	271 000	283 000	354 000
Total Current Debt	20 650 000	20 294 000	34 835 000	33 584 000
Total Equity and Debt	19 303 000	20 113 000	21 047 000	22 180 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,56 %	769,06 %	17,29 %	211,14 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−10,16 %	−20,79 %	−38,75 %	−241,93 %
Current Ratio	0,02	0,02	0,01	0,01
Quick Ratio	0,02	0,02	0,01	0,01
Equity Ratio	−0,07	−0,01	−0,66	−0,51
Gross Profit Margin	87,05 %	87,65 %	86,59 %	84,7 %