BYGGMESTER BRIX BYGG AS

3232 SANDEFJORD

Finances

Share Ownership

Return on Equity

131,08 %

Current Ratio

1,27

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 750 000	13 407 000	9 119 000	7 723 000
Net Income	1 607 000	1 078 000	577 000	138 000
Total Assets	5 663 000	4 069 000	2 444 000	1 325 000
Total Equity	1 226 000	819 000	841 000	264 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 750 000	13 407 000	9 119 000	7 723 000
Expenditure	16 654 000	12 055 000	8 372 000	7 538 000
Operating Profit	2 097 000	1 352 000	747 000	185 000
Financial Income	0	1 000	1 000	6 000
Financial Costs	37 000	2 000	9 000	13 000
Financial Balance	−37 000	−1 000	−8 000	−7 000
Earnings Before Tax	2 060 000	1 351 000	740 000	178 000
Tax	453 000	273 000	163 000	40 000
Net Income	1 607 000	1 078 000	577 000	138 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	803 000	234 000	298 000	329 000
Total Current Assets	4 860 000	3 835 000	2 146 000	996 000
Total Assets	5 663 000	4 069 000	2 444 000	1 325 000
Total Retained Equity	1 196 000	789 000	811 000	234 000
Total Equity	1 226 000	819 000	841 000	264 000
Total Long-Term Debt	598 000	65 000	93 000	128 000
Total Current Debt	3 839 000	3 185 000	1 510 000	933 000
Total Equity and Debt	5 663 000	4 069 000	2 444 000	1 325 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 750 000	13 335 000	9 103 000	7 696 000
Other Income	0	72 000	16 000	28 000
Revenue	18 750 000	13 407 000	9 119 000	7 723 000
Cost of Goods Sold	7 910 000	5 520 000	3 869 000	3 948 000
Salary Costs	6 409 000	5 250 000	3 627 000	2 770 000
Depreciation	179 000	58 000	62 000	58 000
Impairment	0	0	0	0
Expenditure	16 654 000	12 055 000	8 372 000	7 538 000
Operating Profit	2 097 000	1 352 000	747 000	185 000
Financial Income	0	1 000	1 000	6 000
Financial Costs	37 000	2 000	9 000	13 000
Financial Balance	−37 000	−1 000	−8 000	−7 000
Dividends	1 200 000	700 000	0	0
Net Income	1 607 000	1 078 000	577 000	138 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	28 000	0	10 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	84 000	0	8 000	12 000
Fixtures	548 000	153 000	270 000	307 000
Total Tangible Assets	705 000	153 000	278 000	319 000
Total Fiancial Fixed Assets	69 000	81 000	10 000	10 000
Total Fixed Assets	803 000	234 000	298 000	329 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 587 000	2 347 000	1 490 000	428 000
Total Current Assets	4 860 000	3 835 000	2 146 000	996 000
Total Assets	5 663 000	4 069 000	2 444 000	1 325 000
Total Equity	1 226 000	819 000	841 000	264 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	598 000	65 000	93 000	128 000
Creditors	267 000	506 000	171 000	173 000
Unpaid Taxes	1 274 000	1 166 000	826 000	323 000
Dividends	1 200 000	700 000	0	0
Other Current Debt	608 000	558 000	336 000	402 000
Total Current Debt	3 839 000	3 185 000	1 510 000	933 000
Total Equity and Debt	5 663 000	4 069 000	2 444 000	1 325 000

Financial indicators	2022	2021	2020	2019
Return on Equity	131,08 %	131,62 %	68,61 %	52,27 %
Debt-to-Equity Ratio	0,49	0,08	0,11	0,48
Operating Profit Margin	11,18 %	10,08 %	8,19 %	2,4 %
Current Ratio	1,27	1,2	1,42	1,07
Quick Ratio	1,27	1,2	1,42	1,07
Equity Ratio	0,22	0,2	0,34	0,2
Gross Profit Margin	57,81 %	58,83 %	57,57 %	48,88 %