PRO-BYGG AS

9440 EVENSKJER

Finances

Share Ownership

Return on Equity

12,87 %

Current Ratio

1,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 844 000	4 975 000	5 166 000	3 455 000
Net Income	104 000	21 000	303 000	241 000
Total Assets	1 643 000	1 415 000	1 902 000	1 308 000
Total Equity	808 000	764 000	833 000	635 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 844 000	4 975 000	5 166 000	3 455 000
Expenditure	4 710 000	4 941 000	4 773 000	3 142 000
Operating Profit	135 000	33 000	393 000	314 000
Financial Income	0	0	0	0
Financial Costs	1 000	5 000	3 000	4 000
Financial Balance	−1 000	−5 000	−3 000	−4 000
Earnings Before Tax	134 000	29 000	389 000	310 000
Tax	30 000	8 000	86 000	69 000
Net Income	104 000	21 000	303 000	241 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	91 000	113 000	48 000	57 000
Total Current Assets	1 552 000	1 302 000	1 854 000	1 251 000
Total Assets	1 643 000	1 415 000	1 902 000	1 308 000
Total Retained Equity	708 000	664 000	733 000	535 000
Total Equity	808 000	764 000	833 000	635 000
Total Long-Term Debt	3 000	6 000	31 000	56 000
Total Current Debt	831 000	644 000	1 037 000	617 000
Total Equity and Debt	1 643 000	1 415 000	1 902 000	1 308 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 844 000	4 925 000	4 769 000	3 455 000
Other Income	0	50 000	397 000	0
Revenue	4 844 000	4 975 000	5 166 000	3 455 000
Cost of Goods Sold	1 898 000	1 947 000	2 058 000	1 060 000
Salary Costs	2 338 000	2 453 000	2 119 000	1 671 000
Depreciation	22 000	19 000	10 000	10 000
Impairment	0	0	0	0
Expenditure	4 710 000	4 941 000	4 773 000	3 142 000
Operating Profit	135 000	33 000	393 000	314 000
Financial Income	0	0	0	0
Financial Costs	1 000	5 000	3 000	4 000
Financial Balance	−1 000	−5 000	−3 000	−4 000
Dividends	60 000	90 000	105 000	90 000
Net Income	104 000	21 000	303 000	241 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	91 000	113 000	48 000	57 000
Total Tangible Assets	91 000	113 000	48 000	57 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	91 000	113 000	48 000	57 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 129 000	839 000	1 173 000	809 000
Total Current Assets	1 552 000	1 302 000	1 854 000	1 251 000
Total Assets	1 643 000	1 415 000	1 902 000	1 308 000
Total Equity	808 000	764 000	833 000	635 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	6 000	31 000	56 000
Creditors	260 000	211 000	390 000	99 000
Unpaid Taxes	314 000	187 000	343 000	285 000
Dividends	60 000	90 000	105 000	90 000
Other Current Debt	227 000	239 000	217 000	164 000
Total Current Debt	831 000	644 000	1 037 000	617 000
Total Equity and Debt	1 643 000	1 415 000	1 902 000	1 308 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,87 %	2,75 %	36,37 %	37,95 %
Debt-to-Equity Ratio	0	0,01	0,04	0,09
Operating Profit Margin	2,79 %	0,66 %	7,61 %	9,09 %
Current Ratio	1,87	2,02	1,79	2,03
Quick Ratio	1,87	2,02	1,79	2,03
Equity Ratio	0,49	0,54	0,44	0,49
Gross Profit Margin	60,82 %	60,86 %	60,16 %	69,32 %