ORIGO BYGGPROSJEKT AS

2821 GJØVIK

Finances

Share Ownership

Return on Equity

−644,44 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	978 000	1 403 000	1 435 000	1 296 000
Net Income	−232 000	162 000	270 000	−265 000
Total Assets	481 000	661 000	532 000	387 000
Total Equity	36 000	269 000	207 000	37 000

Income (NOK)	2022	2021	2020	2019
Revenue	978 000	1 403 000	1 435 000	1 296 000
Expenditure	1 208 000	1 178 000	1 156 000	1 537 000
Operating Profit	−230 000	226 000	279 000	−242 000
Financial Income	0	0	0	0
Financial Costs	3 000	2 000	5 000	11 000
Financial Balance	−3 000	−2 000	−5 000	−11 000
Earnings Before Tax	−232 000	224 000	274 000	−253 000
Tax	0	62 000	4 000	12 000
Net Income	−232 000	162 000	270 000	−265 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 000	62 000	14 000	19 000
Total Current Assets	460 000	600 000	518 000	368 000
Total Assets	481 000	661 000	532 000	387 000
Total Retained Equity	−64 000	169 000	107 000	−63 000
Total Equity	36 000	269 000	207 000	37 000
Total Long-Term Debt	0	0	19 000	76 000
Total Current Debt	444 000	393 000	306 000	274 000
Total Equity and Debt	481 000	661 000	532 000	387 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	978 000	1 403 000	1 435 000	1 296 000
Other Income	0	0	0	0
Revenue	978 000	1 403 000	1 435 000	1 296 000
Cost of Goods Sold	0	0	2 000	0
Salary Costs	899 000	825 000	764 000	1 207 000
Depreciation	11 000	11 000	5 000	5 000
Impairment	0	0	0	0
Expenditure	1 208 000	1 178 000	1 156 000	1 537 000
Operating Profit	−230 000	226 000	279 000	−242 000
Financial Income	0	0	0	0
Financial Costs	3 000	2 000	5 000	11 000
Financial Balance	−3 000	−2 000	−5 000	−11 000
Dividends	0	100 000	100 000	0
Net Income	−232 000	162 000	270 000	−265 000

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	21 000	32 000	14 000	19 000
Total Tangible Assets	21 000	32 000	14 000	19 000
Total Fiancial Fixed Assets	0	30 000	0	0
Total Fixed Assets	21 000	62 000	14 000	19 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	150 000	183 000	205 000	0
Total Current Assets	460 000	600 000	518 000	368 000
Total Assets	481 000	661 000	532 000	387 000
Total Equity	36 000	269 000	207 000	37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	19 000	76 000
Creditors	29 000	34 000	2 000	12 000
Unpaid Taxes	179 000	122 000	83 000	67 000
Dividends	0	100 000	100 000	0
Other Current Debt	136 000	75 000	116 000	194 000
Total Current Debt	444 000	393 000	306 000	274 000
Total Equity and Debt	481 000	661 000	532 000	387 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−644,44 %	60,22 %	130,43 %	−716,22 %
Debt-to-Equity Ratio	0	0	0,09	2,05
Operating Profit Margin	−23,52 %	16,11 %	19,44 %	−18,67 %
Current Ratio	1,04	1,53	1,69	1,34
Quick Ratio	1,04	1,53	1,69	1,34
Equity Ratio	0,07	0,41	0,39	0,1
Gross Profit Margin	100 %	100 %	99,86 %	100 %