BYÅSEN MURSERVICE AS

7021 TRONDHEIM

Finances

Share Ownership

Return on Equity

27,59 %

Current Ratio

0,68

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	929 000	536 000	527 000	596 000
Net Income	−16 000	−17 000	298 000	24 000
Total Assets	157 000	121 000	111 000	47 000
Total Equity	−58 000	−42 000	−25 000	−51 000

Income (NOK)	2022	2021	2020	2019
Revenue	929 000	536 000	527 000	596 000
Expenditure	952 000	555 000	219 000	565 000
Operating Profit	−24 000	−19 000	309 000	31 000
Financial Income	1 000	0	1 000	0
Financial Costs	2 000	0	4 000	1 000
Financial Balance	−1 000	0	−3 000	−1 000
Earnings Before Tax	−24 000	−20 000	306 000	30 000
Tax	−8 000	−3 000	7 000	7 000
Net Income	−16 000	−17 000	298 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	3 000	0	15 000
Total Current Assets	146 000	118 000	111 000	33 000
Total Assets	157 000	121 000	111 000	47 000
Total Retained Equity	−88 000	−72 000	−55 000	−81 000
Total Equity	−58 000	−42 000	−25 000	−51 000
Total Long-Term Debt	0	0	0	−4 000
Total Current Debt	215 000	163 000	136 000	102 000
Total Equity and Debt	157 000	121 000	111 000	47 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	929 000	536 000	527 000	596 000
Other Income	0	0	0	0
Revenue	929 000	536 000	527 000	596 000
Cost of Goods Sold	157 000	77 000	80 000	127 000
Salary Costs	659 000	355 000	0	317 000
Depreciation	0	0	15 000	23 000
Impairment	0	0	0	0
Expenditure	952 000	555 000	219 000	565 000
Operating Profit	−24 000	−19 000	309 000	31 000
Financial Income	1 000	0	1 000	0
Financial Costs	2 000	0	4 000	1 000
Financial Balance	−1 000	0	−3 000	−1 000
Dividends	0	0	0	0
Net Income	−16 000	−17 000	298 000	24 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	11 000	3 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	15 000
Total Tangible Assets	0	0	0	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	3 000	0	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	68 000	101 000	14 000	16 000
Total Current Assets	146 000	118 000	111 000	33 000
Total Assets	157 000	121 000	111 000	47 000
Total Equity	−58 000	−42 000	−25 000	−51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	−4 000
Creditors	11 000	25 000	5 000	11 000
Unpaid Taxes	106 000	77 000	63 000	36 000
Dividends	0	0	0	0
Other Current Debt	98 000	58 000	65 000	55 000
Total Current Debt	215 000	163 000	136 000	102 000
Total Equity and Debt	157 000	121 000	111 000	47 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,59 %	40,48 %	−1 192 %	−47,06 %
Debt-to-Equity Ratio	−0	−0	−0	0,08
Operating Profit Margin	−2,58 %	−3,54 %	58,63 %	5,2 %
Current Ratio	0,68	0,72	0,82	0,32
Quick Ratio	0,68	0,72	0,82	0,32
Equity Ratio	−0,37	−0,35	−0,23	−1,09
Gross Profit Margin	83,1 %	85,63 %	84,82 %	78,69 %