BASIS BYGG AS

7031 TRONDHEIM

Finances

Share Ownership

Return on Equity

53,06 %

Current Ratio

1,59

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	43 807 000	38 344 000	34 700 000	32 095 000
Net Income	3 830 000	3 609 000	2 663 000	2 233 000
Total Assets	18 006 000	17 176 000	15 026 000	13 211 000
Total Equity	7 218 000	6 388 000	5 779 000	5 416 000

Income (NOK)	2022	2021	2020	2019
Revenue	43 807 000	38 344 000	34 700 000	32 095 000
Expenditure	38 772 000	33 939 000	31 393 000	29 419 000
Operating Profit	5 036 000	4 405 000	3 307 000	2 675 000
Financial Income	98 000	193 000	100 000	160 000
Financial Costs	135 000	13 000	5 000	0
Financial Balance	−37 000	180 000	95 000	160 000
Earnings Before Tax	4 999 000	4 585 000	3 402 000	2 834 000
Tax	1 169 000	976 000	739 000	601 000
Net Income	3 830 000	3 609 000	2 663 000	2 233 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	875 000	634 000	649 000	667 000
Total Current Assets	17 131 000	16 542 000	14 377 000	12 544 000
Total Assets	18 006 000	17 176 000	15 026 000	13 211 000
Total Retained Equity	7 118 000	6 288 000	5 679 000	5 316 000
Total Equity	7 218 000	6 388 000	5 779 000	5 416 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	10 788 000	10 788 000	9 247 000	7 794 000
Total Equity and Debt	18 006 000	17 176 000	15 026 000	13 211 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	43 755 000	38 292 000	34 651 000	32 046 000
Other Income	52 000	53 000	49 000	48 000
Revenue	43 807 000	38 344 000	34 700 000	32 095 000
Cost of Goods Sold	24 767 000	20 806 000	19 215 000	18 580 000
Salary Costs	11 587 000	11 134 000	10 033 000	8 981 000
Depreciation	176 000	127 000	144 000	170 000
Impairment	0	0	0	0
Expenditure	38 772 000	33 939 000	31 393 000	29 419 000
Operating Profit	5 036 000	4 405 000	3 307 000	2 675 000
Financial Income	98 000	193 000	100 000	160 000
Financial Costs	135 000	13 000	5 000	0
Financial Balance	−37 000	180 000	95 000	160 000
Dividends	3 000 000	3 000 000	2 300 000	1 900 000
Net Income	3 830 000	3 609 000	2 663 000	2 233 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	30 000	34 000	55 000	41 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	671 000	462 000	509 000	625 000
Total Tangible Assets	671 000	462 000	509 000	625 000
Total Fiancial Fixed Assets	174 000	137 000	85 000	0
Total Fixed Assets	875 000	634 000	649 000	667 000
Stock	0	0	0	0
Total Investments	1 414 000	1 534 000	1 358 000	1 279 000
Cash, Bank	8 621 000	8 918 000	4 266 000	3 484 000
Total Current Assets	17 131 000	16 542 000	14 377 000	12 544 000
Total Assets	18 006 000	17 176 000	15 026 000	13 211 000
Total Equity	7 218 000	6 388 000	5 779 000	5 416 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 533 000	2 411 000	2 568 000	2 226 000
Unpaid Taxes	1 789 000	1 879 000	1 575 000	1 356 000
Dividends	3 000 000	3 000 000	2 300 000	1 900 000
Other Current Debt	2 301 000	5 542 000	2 051 000	1 718 000
Total Current Debt	10 788 000	10 788 000	9 247 000	7 794 000
Total Equity and Debt	18 006 000	17 176 000	15 026 000	13 211 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,06 %	56,5 %	46,08 %	41,23 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,5 %	11,49 %	9,53 %	8,33 %
Current Ratio	1,59	1,53	1,55	1,61
Quick Ratio	1,59	1,53	1,55	1,61
Equity Ratio	0,4	0,37	0,38	0,41
Gross Profit Margin	43,46 %	45,74 %	44,63 %	42,11 %