BYGGMESTERN EIENDOM AS

2060 GARDERMOEN

Finances

Return on Equity

2,08 %

Current Ratio

0,95

Debt-to-Equity Ratio

1,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 965 000	2 458 000	1 857 000	2 269 000
Net Income	228 000	592 000	4 237 000	334 000
Total Assets	24 070 000	28 118 000	28 344 000	33 808 000
Total Equity	10 979 000	10 751 000	10 159 000	5 922 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 965 000	2 458 000	1 857 000	2 269 000
Expenditure	1 410 000	1 422 000	1 419 000	1 398 000
Operating Profit	555 000	1 036 000	437 000	871 000
Financial Income	138 000	0	4 332 000	101 000
Financial Costs	401 000	276 000	535 000	543 000
Financial Balance	−263 000	−276 000	3 797 000	−442 000
Earnings Before Tax	293 000	760 000	4 234 000	429 000
Tax	64 000	167 000	−3 000	94 000
Net Income	228 000	592 000	4 237 000	334 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 812 000	23 609 000	27 808 000	30 977 000
Total Current Assets	258 000	4 509 000	536 000	2 831 000
Total Assets	24 070 000	28 118 000	28 344 000	33 808 000
Total Retained Equity	5 979 000	5 751 000	5 159 000	922 000
Total Equity	10 979 000	10 751 000	10 159 000	5 922 000
Total Long-Term Debt	12 819 000	17 118 000	16 848 000	26 578 000
Total Current Debt	271 000	248 000	1 337 000	1 308 000
Total Equity and Debt	24 070 000	28 118 000	28 344 000	33 808 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 965 000	1 788 000	0	0
Other Income	0	670 000	1 857 000	2 269 000
Revenue	1 965 000	2 458 000	1 857 000	2 269 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	540 000	536 000	531 000	531 000
Impairment	0	0	0	0
Expenditure	1 410 000	1 422 000	1 419 000	1 398 000
Operating Profit	555 000	1 036 000	437 000	871 000
Financial Income	138 000	0	4 332 000	101 000
Financial Costs	401 000	276 000	535 000	543 000
Financial Balance	−263 000	−276 000	3 797 000	−442 000
Dividends	0	0	0	0
Net Income	228 000	592 000	4 237 000	334 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 233 000	18 764 000	21 735 000	22 266 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	12 000	21 000	0	0
Total Tangible Assets	18 245 000	18 785 000	21 735 000	22 266 000
Total Fiancial Fixed Assets	5 567 000	4 823 000	6 073 000	8 711 000
Total Fixed Assets	23 812 000	23 609 000	27 808 000	30 977 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	173 000	4 241 000	338 000	2 539 000
Total Current Assets	258 000	4 509 000	536 000	2 831 000
Total Assets	24 070 000	28 118 000	28 344 000	33 808 000
Total Equity	10 979 000	10 751 000	10 159 000	5 922 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 819 000	17 118 000	16 848 000	26 578 000
Creditors	3 000	41 000	5 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	171 000	181 000	1 309 000	1 220 000
Total Current Debt	271 000	248 000	1 337 000	1 308 000
Total Equity and Debt	24 070 000	28 118 000	28 344 000	33 808 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,08 %	5,51 %	41,71 %	5,64 %
Debt-to-Equity Ratio	1,17	1,59	1,66	4,49
Operating Profit Margin	28,24 %	42,15 %	23,53 %	38,39 %
Current Ratio	0,95	18,18	0,4	2,16
Quick Ratio	0,95	18,18	0,4	2,16
Equity Ratio	0,46	0,38	0,36	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %