BJERKÅS NÆRING AS

3470 SLEMMESTAD

Finances

Return on Equity

54,73 %

Current Ratio

5,26

Debt-to-Equity Ratio

16,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 474 000	7 714 000	7 566 000	7 765 000
Net Income	2 564 000	2 002 000	1 663 000	2 617 000
Total Assets	89 603 000	84 014 000	84 214 000	53 377 000
Total Equity	4 685 000	4 121 000	2 118 000	2 055 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 474 000	7 714 000	7 566 000	7 765 000
Expenditure	4 473 000	3 354 000	2 785 000	2 632 000
Operating Profit	4 001 000	4 360 000	4 781 000	5 133 000
Financial Income	2 173 000	755 000	262 000	549 000
Financial Costs	3 418 000	2 699 000	2 762 000	2 386 000
Financial Balance	−1 245 000	−1 944 000	−2 500 000	−1 837 000
Earnings Before Tax	2 756 000	2 416 000	2 281 000	3 296 000
Tax	192 000	413 000	618 000	679 000
Net Income	2 564 000	2 002 000	1 663 000	2 617 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	41 513 000	42 994 000	44 502 000	46 010 000
Total Current Assets	48 090 000	41 020 000	39 712 000	7 367 000
Total Assets	89 603 000	84 014 000	84 214 000	53 377 000
Total Retained Equity	2 685 000	2 121 000	118 000	55 000
Total Equity	4 685 000	4 121 000	2 118 000	2 055 000
Total Long-Term Debt	75 779 000	77 375 000	79 094 000	47 234 000
Total Current Debt	9 139 000	2 518 000	3 002 000	4 088 000
Total Equity and Debt	89 603 000	84 014 000	84 214 000	53 377 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	8 474 000	7 714 000	7 566 000	7 765 000
Revenue	8 474 000	7 714 000	7 566 000	7 765 000
Cost of Goods Sold	0	0	5 000	0
Salary Costs	231 000	306 000	395 000	0
Depreciation	1 481 000	1 508 000	1 508 000	1 505 000
Impairment	0	0	0	0
Expenditure	4 473 000	3 354 000	2 785 000	2 632 000
Operating Profit	4 001 000	4 360 000	4 781 000	5 133 000
Financial Income	2 173 000	755 000	262 000	549 000
Financial Costs	3 418 000	2 699 000	2 762 000	2 386 000
Financial Balance	−1 245 000	−1 944 000	−2 500 000	−1 837 000
Dividends	2 000 000	0	1 600 000	2 700 000
Net Income	2 564 000	2 002 000	1 663 000	2 617 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	41 228 000	42 653 000	44 078 000	45 503 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	285 000	341 000	424 000	507 000
Total Tangible Assets	41 513 000	42 994 000	44 502 000	46 010 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	41 513 000	42 994 000	44 502 000	46 010 000
Stock	0	0	0	0
Total Investments	45 060 000	38 404 000	33 997 000	1 813 000
Cash, Bank	2 386 000	1 981 000	5 469 000	4 963 000
Total Current Assets	48 090 000	41 020 000	39 712 000	7 367 000
Total Assets	89 603 000	84 014 000	84 214 000	53 377 000
Total Equity	4 685 000	4 121 000	2 118 000	2 055 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	75 779 000	77 375 000	79 094 000	47 234 000
Creditors	608 000	92 000	29 000	73 000
Unpaid Taxes	8 000	223 000	275 000	241 000
Dividends	2 000 000	0	1 600 000	2 700 000
Other Current Debt	6 323 000	1 812 000	509 000	467 000
Total Current Debt	9 139 000	2 518 000	3 002 000	4 088 000
Total Equity and Debt	89 603 000	84 014 000	84 214 000	53 377 000

Financial indicators	2022	2021	2020	2019
Return on Equity	54,73 %	48,58 %	78,52 %	127,35 %
Debt-to-Equity Ratio	16,17	18,78	37,34	22,98
Operating Profit Margin	47,22 %	56,52 %	63,19 %	66,1 %
Current Ratio	5,26	16,29	13,23	1,8
Quick Ratio	5,26	16,29	13,23	1,8
Equity Ratio	0,05	0,05	0,03	0,04
Gross Profit Margin	100 %	100 %	99,93 %	100 %