MARKEGÅRD BYGG DA

3560 HEMSEDAL

Finances

Share Ownership

Return on Equity

61,92 %

Current Ratio

2,18

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	54 715 000	18 727 000	20 908 000	10 001 000
Net Income	10 370 000	2 646 000	5 060 000	2 630 000
Total Assets	25 989 000	16 537 000	12 890 000	11 030 000
Total Equity	16 747 000	11 556 000	9 686 000	7 427 000

Income (NOK)	2022	2021	2020	2019
Revenue	54 715 000	18 727 000	20 908 000	10 001 000
Expenditure	45 892 000	15 994 000	16 466 000	10 498 000
Operating Profit	10 465 000	2 733 000	5 157 000	2 704 000
Financial Income	3 000	0	2 000	2 000
Financial Costs	98 000	88 000	99 000	76 000
Financial Balance	−95 000	−88 000	−97 000	−74 000
Earnings Before Tax	10 370 000	2 646 000	5 060 000	2 630 000
Tax	0	0	0	0
Net Income	10 370 000	2 646 000	5 060 000	2 630 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 833 000	5 538 000	5 249 000	3 009 000
Total Current Assets	20 156 000	10 999 000	7 641 000	8 021 000
Total Assets	25 989 000	16 537 000	12 890 000	11 030 000
Total Retained Equity	16 746 000	11 556 000	9 482 000	5 539 000
Total Equity	16 747 000	11 556 000	9 686 000	7 427 000
Total Long-Term Debt	0	1 939 000	2 050 000	2 154 000
Total Current Debt	9 242 000	3 042 000	1 155 000	1 448 000
Total Equity and Debt	25 989 000	16 537 000	12 890 000	11 030 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	53 320 000	19 162 000	19 644 000	9 813 000
Other Income	1 394 000	−435 000	1 264 000	188 000
Revenue	54 715 000	18 727 000	20 908 000	10 001 000
Cost of Goods Sold	31 912 000	6 210 000	9 214 000	5 950 000
Salary Costs	8 832 000	7 360 000	5 623 000	3 378 000
Depreciation	334 000	292 000	182 000	119 000
Impairment	0	0	0	0
Expenditure	45 892 000	15 994 000	16 466 000	10 498 000
Operating Profit	10 465 000	2 733 000	5 157 000	2 704 000
Financial Income	3 000	0	2 000	2 000
Financial Costs	98 000	88 000	99 000	76 000
Financial Balance	−95 000	−88 000	−97 000	−74 000
Dividends	0	0	0	0
Net Income	10 370 000	2 646 000	5 060 000	2 630 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 339 000	4 436 000	4 533 000	2 707 000
Machinery and Plant Facilities	716 000	734 000	501 000	214 000
Fixtures	778 000	368 000	216 000	89 000
Total Tangible Assets	5 833 000	5 538 000	5 249 000	3 009 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 833 000	5 538 000	5 249 000	3 009 000
Stock	4 500 000	5 674 000	3 683 000	3 790 000
Total Investments	0	0	0	0
Cash, Bank	10 583 000	3 408 000	2 839 000	903 000
Total Current Assets	20 156 000	10 999 000	7 641 000	8 021 000
Total Assets	25 989 000	16 537 000	12 890 000	11 030 000
Total Equity	16 747 000	11 556 000	9 686 000	7 427 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 939 000	2 050 000	2 154 000
Creditors	6 810 000	982 000	255 000	674 000
Unpaid Taxes	1 535 000	1 566 000	598 000	550 000
Dividends	0	0	0	0
Other Current Debt	898 000	495 000	301 000	224 000
Total Current Debt	9 242 000	3 042 000	1 155 000	1 448 000
Total Equity and Debt	25 989 000	16 537 000	12 890 000	11 030 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,92 %	22,9 %	52,24 %	35,41 %
Debt-to-Equity Ratio	0	0,17	0,21	0,29
Operating Profit Margin	19,13 %	14,59 %	24,67 %	27,04 %
Current Ratio	2,18	3,62	6,62	5,54
Quick Ratio	4,25	−4,18	−3,02	−3,42
Equity Ratio	0,64	0,7	0,75	0,67
Gross Profit Margin	41,68 %	66,84 %	55,93 %	40,51 %