BJØRNAR VASLIEN AS

2834 RAUFOSS

Finances

Share Ownership

Return on Equity

11,65 %

Current Ratio

7,06

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 444 000	5 252 000	3 474 000	4 506 000
Net Income	929 000	1 436 000	432 000	1 532 000
Total Assets	9 250 000	8 395 000	6 636 000	6 893 000
Total Equity	7 977 000	7 048 000	5 612 000	5 180 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 444 000	5 252 000	3 474 000	4 506 000
Expenditure	3 245 000	3 408 000	2 918 000	2 542 000
Operating Profit	1 198 000	1 844 000	556 000	1 963 000
Financial Income	0	0	1 000	4 000
Financial Costs	7 000	4 000	3 000	2 000
Financial Balance	−7 000	−4 000	−2 000	2 000
Earnings Before Tax	1 191 000	1 840 000	554 000	1 965 000
Tax	262 000	404 000	122 000	433 000
Net Income	929 000	1 436 000	432 000	1 532 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 771 000	1 907 000	2 291 000	2 900 000
Total Current Assets	7 478 000	6 487 000	4 345 000	3 992 000
Total Assets	9 250 000	8 395 000	6 636 000	6 893 000
Total Retained Equity	7 677 000	6 748 000	5 312 000	4 880 000
Total Equity	7 977 000	7 048 000	5 612 000	5 180 000
Total Long-Term Debt	213 000	327 000	160 000	272 000
Total Current Debt	1 059 000	1 020 000	863 000	1 441 000
Total Equity and Debt	9 250 000	8 395 000	6 636 000	6 893 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 444 000	3 712 000	3 573 000	3 401 000
Other Income	0	1 540 000	−99 000	1 104 000
Revenue	4 444 000	5 252 000	3 474 000	4 506 000
Cost of Goods Sold	209 000	297 000	160 000	292 000
Salary Costs	960 000	1 219 000	1 172 000	997 000
Depreciation	757 000	764 000	841 000	507 000
Impairment	0	0	0	0
Expenditure	3 245 000	3 408 000	2 918 000	2 542 000
Operating Profit	1 198 000	1 844 000	556 000	1 963 000
Financial Income	0	0	1 000	4 000
Financial Costs	7 000	4 000	3 000	2 000
Financial Balance	−7 000	−4 000	−2 000	2 000
Dividends	0	0	0	0
Net Income	929 000	1 436 000	432 000	1 532 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 000	8 000	13 000	18 000
Machinery and Plant Facilities	1 305 000	1 602 000	1 970 000	2 477 000
Fixtures	463 000	297 000	308 000	405 000
Total Tangible Assets	1 771 000	1 907 000	2 291 000	2 900 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 771 000	1 907 000	2 291 000	2 900 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 099 000	6 172 000	3 992 000	3 669 000
Total Current Assets	7 478 000	6 487 000	4 345 000	3 992 000
Total Assets	9 250 000	8 395 000	6 636 000	6 893 000
Total Equity	7 977 000	7 048 000	5 612 000	5 180 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	213 000	327 000	160 000	272 000
Creditors	246 000	406 000	217 000	854 000
Unpaid Taxes	347 000	265 000	294 000	50 000
Dividends	0	0	0	0
Other Current Debt	91 000	111 000	119 000	299 000
Total Current Debt	1 059 000	1 020 000	863 000	1 441 000
Total Equity and Debt	9 250 000	8 395 000	6 636 000	6 893 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,65 %	20,37 %	7,7 %	29,58 %
Debt-to-Equity Ratio	0,03	0,05	0,03	0,05
Operating Profit Margin	26,96 %	35,11 %	16 %	43,56 %
Current Ratio	7,06	6,36	5,03	2,77
Quick Ratio	7,06	6,36	5,03	2,77
Equity Ratio	0,86	0,84	0,85	0,75
Gross Profit Margin	95,3 %	94,35 %	95,39 %	93,52 %