BYGG SERVICE KAMIL MAJCZAK AS

3772 KRAGERØ

Finances

Share Ownership

Return on Equity

18,92 %

Current Ratio

0,91

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	659 000	101 000	220 000	689 000
Net Income	−7 000	−7 000	−189 000	121 000
Total Assets	361 000	216 000	300 000	547 000
Total Equity	−37 000	−30 000	−23 000	166 000

Income (NOK)	2022	2021	2020	2019
Revenue	659 000	101 000	220 000	689 000
Expenditure	666 000	109 000	423 000	534 000
Operating Profit	−7 000	−7 000	−204 000	155 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−7 000	−7 000	−203 000	155 000
Tax	0	0	−14 000	34 000
Net Income	−7 000	−7 000	−189 000	121 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	−1 000	0	0	42 000
Total Current Assets	362 000	216 000	300 000	505 000
Total Assets	361 000	216 000	300 000	547 000
Total Retained Equity	−67 000	−60 000	−53 000	136 000
Total Equity	−37 000	−30 000	−23 000	166 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	398 000	246 000	323 000	381 000
Total Equity and Debt	361 000	216 000	300 000	547 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	659 000	101 000	220 000	689 000
Other Income	0	0	0	0
Revenue	659 000	101 000	220 000	689 000
Cost of Goods Sold	115 000	0	56 000	0
Salary Costs	352 000	101 000	487 000	521 000
Depreciation	0	0	0	11 000
Impairment	0	0	0	0
Expenditure	666 000	109 000	423 000	534 000
Operating Profit	−7 000	−7 000	−204 000	155 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−7 000	−7 000	−189 000	121 000

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	0	0	0	42 000
Total Tangible Assets	0	0	0	42 000
Total Fiancial Fixed Assets	−1 000	0	0	0
Total Fixed Assets	−1 000	0	0	42 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	242 000	80 000	15 000	428 000
Total Current Assets	362 000	216 000	300 000	505 000
Total Assets	361 000	216 000	300 000	547 000
Total Equity	−37 000	−30 000	−23 000	166 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	277 000	4 000	38 000	0
Unpaid Taxes	37 000	60 000	102 000	216 000
Dividends	0	0	0	0
Other Current Debt	29 000	126 000	147 000	94 000
Total Current Debt	398 000	246 000	323 000	381 000
Total Equity and Debt	361 000	216 000	300 000	547 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,92 %	23,33 %	821,74 %	72,89 %
Debt-to-Equity Ratio	−0	−0	−0	0
Operating Profit Margin	−1,06 %	−6,93 %	−92,73 %	22,5 %
Current Ratio	0,91	0,88	0,93	1,33
Quick Ratio	0,91	0,88	0,93	1,33
Equity Ratio	−0,1	−0,14	−0,08	0,3
Gross Profit Margin	82,55 %	100 %	74,55 %	100 %