BYGGHUSET MJÅTVEIT 2 AS

5918 FREKHAUG

Finances

Return on Equity

8,26 %

Current Ratio

0,16

Debt-to-Equity Ratio

29,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	679 000	533 000	551 000	504 000
Net Income	20 000	39 000	143 000	87 000
Total Assets	7 981 000	4 400 000	4 767 000	4 438 000
Total Equity	242 000	222 000	183 000	41 000

Income (NOK)	2022	2021	2020	2019
Revenue	679 000	533 000	551 000	504 000
Expenditure	435 000	355 000	221 000	312 000
Operating Profit	244 000	178 000	330 000	192 000
Financial Income	0	0	0	0
Financial Costs	218 000	128 000	147 000	102 000
Financial Balance	−218 000	−128 000	−147 000	−102 000
Earnings Before Tax	26 000	50 000	183 000	90 000
Tax	6 000	11 000	40 000	3 000
Net Income	20 000	39 000	143 000	87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 883 000	4 303 000	4 469 000	4 224 000
Total Current Assets	98 000	97 000	298 000	214 000
Total Assets	7 981 000	4 400 000	4 767 000	4 438 000
Total Retained Equity	212 000	192 000	153 000	11 000
Total Equity	242 000	222 000	183 000	41 000
Total Long-Term Debt	7 118 000	3 802 000	4 014 000	3 515 000
Total Current Debt	621 000	375 000	570 000	883 000
Total Equity and Debt	7 981 000	4 400 000	4 767 000	4 438 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	34 000	−197 000	197 000	0
Other Income	645 000	730 000	354 000	504 000
Revenue	679 000	533 000	551 000	504 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	227 000	166 000	160 000	150 000
Impairment	0	0	0	0
Expenditure	435 000	355 000	221 000	312 000
Operating Profit	244 000	178 000	330 000	192 000
Financial Income	0	0	0	0
Financial Costs	218 000	128 000	147 000	102 000
Financial Balance	−218 000	−128 000	−147 000	−102 000
Dividends	0	0	0	0
Net Income	20 000	39 000	143 000	87 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 735 000	4 303 000	4 469 000	4 224 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 735 000	4 303 000	4 469 000	4 224 000
Total Fiancial Fixed Assets	3 149 000	0	0	0
Total Fixed Assets	7 883 000	4 303 000	4 469 000	4 224 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	76 000	97 000	148 000
Total Current Assets	98 000	97 000	298 000	214 000
Total Assets	7 981 000	4 400 000	4 767 000	4 438 000
Total Equity	242 000	222 000	183 000	41 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 118 000	3 802 000	4 014 000	3 515 000
Creditors	67 000	111 000	−4 000	11 000
Unpaid Taxes	6 000	0	13 000	29 000
Dividends	0	0	0	0
Other Current Debt	529 000	249 000	535 000	843 000
Total Current Debt	621 000	375 000	570 000	883 000
Total Equity and Debt	7 981 000	4 400 000	4 767 000	4 438 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,26 %	17,57 %	78,14 %	212,2 %
Debt-to-Equity Ratio	29,41	17,13	21,93	85,73
Operating Profit Margin	35,94 %	33,4 %	59,89 %	38,1 %
Current Ratio	0,16	0,26	0,52	0,24
Quick Ratio	0,16	0,26	0,52	0,24
Equity Ratio	0,03	0,05	0,04	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %