BYGGVEKST AS

3540 NESBYEN

Finances

Share Ownership

Return on Equity

−6,28 %

Current Ratio

6,79

Debt-to-Equity Ratio

−5,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	210 000	200 000	158 000	0
Net Income	23 000	−7 000	3 000	−12 000
Total Assets	1 505 000	1 563 000	1 539 000	0
Total Equity	−366 000	−390 000	−382 000	−385 000

Income (NOK)	2022	2021	2020	2019
Revenue	210 000	200 000	158 000	0
Expenditure	91 000	124 000	95 000	12 000
Operating Profit	119 000	75 000	62 000	−12 000
Financial Income	0	0	0	0
Financial Costs	96 000	83 000	59 000	0
Financial Balance	−96 000	−83 000	−59 000	0
Earnings Before Tax	23 000	−7 000	3 000	−12 000
Tax	0	0	0	0
Net Income	23 000	−7 000	3 000	−12 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 410 000	1 461 000	1 513 000	0
Total Current Assets	95 000	102 000	26 000	0
Total Assets	1 505 000	1 563 000	1 539 000	0
Total Retained Equity	−563 000	−587 000	−579 000	−582 000
Total Equity	−366 000	−390 000	−382 000	−385 000
Total Long-Term Debt	1 857 000	1 939 000	1 908 000	385 000
Total Current Debt	14 000	14 000	14 000	0
Total Equity and Debt	1 505 000	1 563 000	1 539 000	0

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	210 000	200 000	158 000	0
Revenue	210 000	200 000	158 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	52 000	52 000	43 000	0
Impairment	0	0	0	0
Expenditure	91 000	124 000	95 000	12 000
Operating Profit	119 000	75 000	62 000	−12 000
Financial Income	0	0	0	0
Financial Costs	96 000	83 000	59 000	0
Financial Balance	−96 000	−83 000	−59 000	0
Dividends	0	0	0	0
Net Income	23 000	−7 000	3 000	−12 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 410 000	1 461 000	1 513 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 410 000	1 461 000	1 513 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 410 000	1 461 000	1 513 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	63 000	26 000	13 000	0
Total Current Assets	95 000	102 000	26 000	0
Total Assets	1 505 000	1 563 000	1 539 000	0
Total Equity	−366 000	−390 000	−382 000	−385 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 857 000	1 939 000	1 908 000	385 000
Creditors	3 000	6 000	4 000	0
Unpaid Taxes	9 000	6 000	7 000	0
Dividends	0	0	0	0
Other Current Debt	3 000	2 000	3 000	0
Total Current Debt	14 000	14 000	14 000	0
Total Equity and Debt	1 505 000	1 563 000	1 539 000	0

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,28 %	1,79 %	−0,79 %	3,12 %
Debt-to-Equity Ratio	−5,07	−4,97	−4,99	−1
Operating Profit Margin	56,67 %	37,5 %	39,24 %	-
Current Ratio	6,79	7,29	1,86	-
Quick Ratio	6,79	7,29	1,86	-
Equity Ratio	−0,24	−0,25	−0,25	-
Gross Profit Margin	100 %	100 %	100 %	-