NORSK BYGGSAKKYNDIG AS

2052 JESSHEIM

Finances

Return on Equity

55,2 %

Current Ratio

2,31

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 242 000	2 123 000	1 502 000	1 057 000
Net Income	732 000	606 000	330 000	190 000
Total Assets	1 987 000	1 407 000	649 000	147 000
Total Equity	1 326 000	594 000	−12 000	−343 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 242 000	2 123 000	1 502 000	1 057 000
Expenditure	1 165 000	1 346 000	1 077 000	896 000
Operating Profit	1 078 000	777 000	426 000	162 000
Financial Income	9 000	1 000	0	0
Financial Costs	1 000	0	0	0
Financial Balance	8 000	1 000	0	0
Earnings Before Tax	1 086 000	778 000	426 000	162 000
Tax	354 000	172 000	95 000	−29 000
Net Income	732 000	606 000	330 000	190 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	581 000	18 000	27 000	65 000
Total Current Assets	1 405 000	1 389 000	622 000	82 000
Total Assets	1 987 000	1 407 000	649 000	147 000
Total Retained Equity	1 296 000	564 000	−42 000	−373 000
Total Equity	1 326 000	594 000	−12 000	−343 000
Total Long-Term Debt	52 000	0	0	0
Total Current Debt	609 000	813 000	661 000	490 000
Total Equity and Debt	1 987 000	1 407 000	649 000	147 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 242 000	2 123 000	1 452 000	1 057 000
Other Income	0	0	50 000	0
Revenue	2 242 000	2 123 000	1 502 000	1 057 000
Cost of Goods Sold	0	10 000	0	0
Salary Costs	634 000	820 000	688 000	557 000
Depreciation	16 000	9 000	9 000	9 000
Impairment	0	0	0	0
Expenditure	1 165 000	1 346 000	1 077 000	896 000
Operating Profit	1 078 000	777 000	426 000	162 000
Financial Income	9 000	1 000	0	0
Financial Costs	1 000	0	0	0
Financial Balance	8 000	1 000	0	0
Dividends	0	0	0	0
Net Income	732 000	606 000	330 000	190 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	29 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	581 000	18 000	27 000	36 000
Total Tangible Assets	581 000	18 000	27 000	36 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	581 000	18 000	27 000	65 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 350 000	1 338 000	530 000	46 000
Total Current Assets	1 405 000	1 389 000	622 000	82 000
Total Assets	1 987 000	1 407 000	649 000	147 000
Total Equity	1 326 000	594 000	−12 000	−343 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	52 000	0	0	0
Creditors	107 000	9 000	−40 000	9 000
Unpaid Taxes	90 000	91 000	242 000	103 000
Dividends	0	0	0	0
Other Current Debt	187 000	542 000	396 000	381 000
Total Current Debt	609 000	813 000	661 000	490 000
Total Equity and Debt	1 987 000	1 407 000	649 000	147 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,2 %	102,02 %	−2 750 %	−55,39 %
Debt-to-Equity Ratio	0,04	0	−0	−0
Operating Profit Margin	48,08 %	36,6 %	28,36 %	15,33 %
Current Ratio	2,31	1,71	0,94	0,17
Quick Ratio	2,31	1,71	0,94	0,17
Equity Ratio	0,67	0,42	−0,02	−2,33
Gross Profit Margin	100 %	99,53 %	100 %	100 %