BIN BYGG AS

9303 SILSAND

Finances

Share Ownership

Return on Equity

507,08 %

Current Ratio

0,79

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 510 000	4 021 000	3 456 000	3 103 000
Net Income	573 000	446 000	252 000	130 000
Total Assets	1 539 000	1 504 000	1 131 000	1 022 000
Total Equity	113 000	109 000	115 000	69 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 510 000	4 021 000	3 456 000	3 103 000
Expenditure	5 784 000	3 461 000	3 150 000	2 953 000
Operating Profit	726 000	560 000	306 000	150 000
Financial Income	17 000	12 000	18 000	16 000
Financial Costs	8 000	0	0	0
Financial Balance	9 000	12 000	18 000	16 000
Earnings Before Tax	734 000	572 000	323 000	166 000
Tax	162 000	126 000	71 000	37 000
Net Income	573 000	446 000	252 000	130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	434 000	335 000	404 000	231 000
Total Current Assets	1 105 000	1 169 000	727 000	791 000
Total Assets	1 539 000	1 504 000	1 131 000	1 022 000
Total Retained Equity	63 000	59 000	65 000	19 000
Total Equity	113 000	109 000	115 000	69 000
Total Long-Term Debt	21 000	19 000	21 000	8 000
Total Current Debt	1 405 000	1 376 000	995 000	946 000
Total Equity and Debt	1 539 000	1 504 000	1 131 000	1 022 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 510 000	4 021 000	3 456 000	3 103 000
Other Income	0	0	0	0
Revenue	6 510 000	4 021 000	3 456 000	3 103 000
Cost of Goods Sold	2 593 000	421 000	108 000	0
Salary Costs	2 380 000	2 553 000	2 627 000	2 541 000
Depreciation	78 000	69 000	46 000	32 000
Impairment	0	0	0	0
Expenditure	5 784 000	3 461 000	3 150 000	2 953 000
Operating Profit	726 000	560 000	306 000	150 000
Financial Income	17 000	12 000	18 000	16 000
Financial Costs	8 000	0	0	0
Financial Balance	9 000	12 000	18 000	16 000
Dividends	0	0	0	0
Net Income	573 000	446 000	252 000	130 000

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	16 000	27 000	37 000	48 000
Fixtures	418 000	308 000	367 000	183 000
Total Tangible Assets	434 000	335 000	404 000	231 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	434 000	335 000	404 000	231 000
Stock	202 000	51 000	0	0
Total Investments	0	0	0	0
Cash, Bank	509 000	202 000	114 000	116 000
Total Current Assets	1 105 000	1 169 000	727 000	791 000
Total Assets	1 539 000	1 504 000	1 131 000	1 022 000
Total Equity	113 000	109 000	115 000	69 000
Short-Term Group Debt	733 000	579 000	298 000	160 000
Total Long-Term Debt	21 000	19 000	21 000	8 000
Creditors	76 000	38 000	9 000	161 000
Unpaid Taxes	213 000	388 000	304 000	249 000
Dividends	0	0	0	0
Other Current Debt	383 000	371 000	384 000	376 000
Total Current Debt	1 405 000	1 376 000	995 000	946 000
Total Equity and Debt	1 539 000	1 504 000	1 131 000	1 022 000

Financial indicators	2022	2021	2020	2019
Return on Equity	507,08 %	409,17 %	219,13 %	188,41 %
Debt-to-Equity Ratio	0,19	0,17	0,18	0,12
Operating Profit Margin	11,15 %	13,93 %	8,85 %	4,83 %
Current Ratio	0,79	0,85	0,73	0,84
Quick Ratio	0,92	0,88	0,73	0,84
Equity Ratio	0,07	0,07	0,1	0,07
Gross Profit Margin	60,17 %	89,53 %	96,88 %	100 %