BYGG OG BRANNTEKNIKK AS

2390 MOELV

Finances

Share Ownership

Return on Equity

−7,19 %

Current Ratio

0,18

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	312 000	322 000	275 000	278 000
Net Income	10 000	−5 000	−19 000	−97 000
Total Assets	86 000	100 000	93 000	130 000
Total Equity	−139 000	−148 000	−144 000	−124 000

Income (NOK)	2022	2021	2020	2019
Revenue	312 000	322 000	275 000	278 000
Expenditure	272 000	306 000	279 000	385 000
Operating Profit	40 000	17 000	−3 000	−108 000
Financial Income	−6 000	0	0	0
Financial Costs	22 000	22 000	22 000	14 000
Financial Balance	−28 000	−22 000	−22 000	−14 000
Earnings Before Tax	12 000	−6 000	−25 000	−123 000
Tax	3 000	−1 000	−5 000	−26 000
Net Income	10 000	−5 000	−19 000	−97 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	45 000	64 000	63 000	58 000
Total Current Assets	41 000	36 000	30 000	72 000
Total Assets	86 000	100 000	93 000	130 000
Total Retained Equity	−169 000	−178 000	−174 000	−154 000
Total Equity	−139 000	−148 000	−144 000	−124 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	225 000	248 000	237 000	254 000
Total Equity and Debt	86 000	100 000	93 000	130 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	312 000	322 000	275 000	278 000
Other Income	0	0	0	0
Revenue	312 000	322 000	275 000	278 000
Cost of Goods Sold	67 000	33 000	66 000	72 000
Salary Costs	101 000	209 000	129 000	52 000
Depreciation	17 000	0	0	8 000
Impairment	0	0	0	0
Expenditure	272 000	306 000	279 000	385 000
Operating Profit	40 000	17 000	−3 000	−108 000
Financial Income	−6 000	0	0	0
Financial Costs	22 000	22 000	22 000	14 000
Financial Balance	−28 000	−22 000	−22 000	−14 000
Dividends	0	0	0	0
Net Income	10 000	−5 000	−19 000	−97 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	45 000	48 000	46 000	41 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	17 000	17 000	17 000
Total Tangible Assets	0	17 000	17 000	17 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	45 000	64 000	63 000	58 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	27 000	9 000	0	8 000
Total Current Assets	41 000	36 000	30 000	72 000
Total Assets	86 000	100 000	93 000	130 000
Total Equity	−139 000	−148 000	−144 000	−124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	9 000	1 000	6 000	30 000
Unpaid Taxes	52 000	32 000	16 000	24 000
Dividends	0	0	0	0
Other Current Debt	10 000	21 000	12 000	4 000
Total Current Debt	225 000	248 000	237 000	254 000
Total Equity and Debt	86 000	100 000	93 000	130 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,19 %	3,38 %	13,19 %	78,23 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	12,82 %	5,28 %	−1,09 %	−38,85 %
Current Ratio	0,18	0,15	0,13	0,28
Quick Ratio	0,18	0,15	0,13	0,28
Equity Ratio	−1,62	−1,48	−1,55	−0,95
Gross Profit Margin	78,53 %	89,75 %	76 %	74,1 %