BYGG CREW AS

0377 OSLO

Finances

Share Ownership

Return on Equity

18,48 %

Current Ratio

1,73

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 042 000	13 681 000	13 506 000	15 140 000
Net Income	282 000	219 000	364 000	516 000
Total Assets	4 111 000	3 488 000	2 837 000	2 404 000
Total Equity	1 526 000	1 244 000	1 026 000	661 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 042 000	13 681 000	13 506 000	15 140 000
Expenditure	15 604 000	13 374 000	13 012 000	14 480 000
Operating Profit	438 000	307 000	495 000	660 000
Financial Income	7 000	13 000	12 000	37 000
Financial Costs	68 000	35 000	41 000	27 000
Financial Balance	−61 000	−22 000	−29 000	10 000
Earnings Before Tax	377 000	285 000	466 000	670 000
Tax	95 000	66 000	102 000	154 000
Net Income	282 000	219 000	364 000	516 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	564 000	701 000	926 000	65 000
Total Current Assets	3 547 000	2 787 000	1 911 000	2 339 000
Total Assets	4 111 000	3 488 000	2 837 000	2 404 000
Total Retained Equity	1 496 000	1 214 000	996 000	631 000
Total Equity	1 526 000	1 244 000	1 026 000	661 000
Total Long-Term Debt	531 000	658 000	785 000	0
Total Current Debt	2 054 000	1 585 000	1 027 000	1 743 000
Total Equity and Debt	4 111 000	3 488 000	2 837 000	2 404 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 042 000	13 681 000	13 511 000	15 128 000
Other Income	0	0	−5 000	12 000
Revenue	16 042 000	13 681 000	13 506 000	15 140 000
Cost of Goods Sold	6 561 000	6 992 000	7 623 000	9 369 000
Salary Costs	7 226 000	5 406 000	4 429 000	3 857 000
Depreciation	226 000	224 000	198 000	68 000
Impairment	0	0	0	0
Expenditure	15 604 000	13 374 000	13 012 000	14 480 000
Operating Profit	438 000	307 000	495 000	660 000
Financial Income	7 000	13 000	12 000	37 000
Financial Costs	68 000	35 000	41 000	27 000
Financial Balance	−61 000	−22 000	−29 000	10 000
Dividends	0	0	0	2 000
Net Income	282 000	219 000	364 000	516 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	564 000	701 000	926 000	57 000
Total Tangible Assets	564 000	701 000	926 000	57 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	564 000	701 000	926 000	65 000
Stock	574 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	968 000	1 553 000	1 075 000	661 000
Total Current Assets	3 547 000	2 787 000	1 911 000	2 339 000
Total Assets	4 111 000	3 488 000	2 837 000	2 404 000
Total Equity	1 526 000	1 244 000	1 026 000	661 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	531 000	658 000	785 000	0
Creditors	−4 000	33 000	192 000	275 000
Unpaid Taxes	1 164 000	802 000	396 000	867 000
Dividends	0	0	0	2 000
Other Current Debt	798 000	683 000	345 000	437 000
Total Current Debt	2 054 000	1 585 000	1 027 000	1 743 000
Total Equity and Debt	4 111 000	3 488 000	2 837 000	2 404 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,48 %	17,6 %	35,48 %	78,06 %
Debt-to-Equity Ratio	0,35	0,53	0,77	0
Operating Profit Margin	2,73 %	2,24 %	3,67 %	4,36 %
Current Ratio	1,73	1,76	1,86	1,34
Quick Ratio	2,4	1,76	1,86	1,34
Equity Ratio	0,37	0,36	0,36	0,27
Gross Profit Margin	59,1 %	48,89 %	43,56 %	38,12 %