BYGG OG BOLIGUTVIKLING AS

1628 ENGELSVIKEN

Finances

Return on Equity

51,46 %

Current Ratio

10,09

Debt-to-Equity Ratio

1,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 471 000	1 501 000	3 632 000	1 963 000
Net Income	3 171 000	735 000	1 797 000	681 000
Total Assets	13 346 000	13 918 000	13 367 000	16 844 000
Total Equity	6 162 000	2 991 000	2 257 000	460 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 471 000	1 501 000	3 632 000	1 963 000
Expenditure	2 234 000	1 475 000	1 312 000	1 592 000
Operating Profit	4 237 000	26 000	2 320 000	370 000
Financial Income	130 000	1 005 000	0	1 050 000
Financial Costs	294 000	296 000	523 000	740 000
Financial Balance	−164 000	709 000	−523 000	310 000
Earnings Before Tax	4 074 000	735 000	1 797 000	681 000
Tax	903 000	0	0	0
Net Income	3 171 000	735 000	1 797 000	681 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 085 000	11 375 000	11 400 000	16 013 000
Total Current Assets	2 261 000	2 543 000	1 966 000	831 000
Total Assets	13 346 000	13 918 000	13 367 000	16 844 000
Total Retained Equity	6 112 000	2 941 000	2 207 000	410 000
Total Equity	6 162 000	2 991 000	2 257 000	460 000
Total Long-Term Debt	6 959 000	10 528 000	10 722 000	16 040 000
Total Current Debt	224 000	399 000	388 000	345 000
Total Equity and Debt	13 346 000	13 918 000	13 367 000	16 844 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	475 000	1 113 000	942 000
Other Income	6 471 000	1 026 000	2 519 000	1 021 000
Revenue	6 471 000	1 501 000	3 632 000	1 963 000
Cost of Goods Sold	367 000	167 000	122 000	164 000
Salary Costs	889 000	899 000	670 000	823 000
Depreciation	20 000	25 000	31 000	75 000
Impairment	0	0	0	0
Expenditure	2 234 000	1 475 000	1 312 000	1 592 000
Operating Profit	4 237 000	26 000	2 320 000	370 000
Financial Income	130 000	1 005 000	0	1 050 000
Financial Costs	294 000	296 000	523 000	740 000
Financial Balance	−164 000	709 000	−523 000	310 000
Dividends	0	0	0	500 000
Net Income	3 171 000	735 000	1 797 000	681 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	11 208 000	11 208 000	15 789 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	80 000	100 000	126 000	157 000
Total Tangible Assets	80 000	11 308 000	11 333 000	15 946 000
Total Fiancial Fixed Assets	11 004 000	67 000	67 000	67 000
Total Fixed Assets	11 085 000	11 375 000	11 400 000	16 013 000
Stock	147 000	124 000	0	0
Total Investments	0	0	0	0
Cash, Bank	512 000	978 000	1 103 000	132 000
Total Current Assets	2 261 000	2 543 000	1 966 000	831 000
Total Assets	13 346 000	13 918 000	13 367 000	16 844 000
Total Equity	6 162 000	2 991 000	2 257 000	460 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 959 000	10 528 000	10 722 000	16 040 000
Creditors	89 000	77 000	22 000	−2 000
Unpaid Taxes	46 000	55 000	124 000	69 000
Dividends	0	0	0	500 000
Other Current Debt	89 000	267 000	242 000	278 000
Total Current Debt	224 000	399 000	388 000	345 000
Total Equity and Debt	13 346 000	13 918 000	13 367 000	16 844 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,46 %	24,57 %	79,62 %	148,04 %
Debt-to-Equity Ratio	1,13	3,52	4,75	34,87
Operating Profit Margin	65,48 %	1,73 %	63,88 %	18,85 %
Current Ratio	10,09	6,37	5,07	2,41
Quick Ratio	29,36	9,25	5,07	2,41
Equity Ratio	0,46	0,21	0,17	0,03
Gross Profit Margin	94,33 %	88,87 %	96,64 %	91,65 %