LOG BYGG AS

4085 HUNDVÅG

Finances

Share Ownership

Return on Equity

15,13 %

Current Ratio

1,33

Debt-to-Equity Ratio

0,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 724 000	1 739 000	2 617 000	1 694 000
Net Income	18 000	13 000	12 000	27 000
Total Assets	386 000	500 000	316 000	341 000
Total Equity	119 000	101 000	87 000	76 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 724 000	1 739 000	2 617 000	1 694 000
Expenditure	1 694 000	1 714 000	2 600 000	1 663 000
Operating Profit	29 000	26 000	17 000	31 000
Financial Income	1 000	0	0	0
Financial Costs	7 000	9 000	1 000	0
Financial Balance	−6 000	−9 000	−1 000	0
Earnings Before Tax	23 000	17 000	16 000	32 000
Tax	5 000	4 000	4 000	5 000
Net Income	18 000	13 000	12 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	176 000	232 000	77 000	98 000
Total Current Assets	210 000	267 000	239 000	243 000
Total Assets	386 000	500 000	316 000	341 000
Total Retained Equity	89 000	71 000	57 000	46 000
Total Equity	119 000	101 000	87 000	76 000
Total Long-Term Debt	109 000	134 000	0	0
Total Current Debt	158 000	265 000	229 000	266 000
Total Equity and Debt	386 000	500 000	316 000	341 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 724 000	1 739 000	2 617 000	1 694 000
Other Income	0	0	0	0
Revenue	1 724 000	1 739 000	2 617 000	1 694 000
Cost of Goods Sold	873 000	866 000	1 650 000	1 000 000
Salary Costs	568 000	590 000	659 000	413 000
Depreciation	56 000	24 000	21 000	14 000
Impairment	0	0	0	0
Expenditure	1 694 000	1 714 000	2 600 000	1 663 000
Operating Profit	29 000	26 000	17 000	31 000
Financial Income	1 000	0	0	0
Financial Costs	7 000	9 000	1 000	0
Financial Balance	−6 000	−9 000	−1 000	0
Dividends	0	0	0	0
Net Income	18 000	13 000	12 000	27 000

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	33 000	50 000	67 000	84 000
Fixtures	143 000	183 000	10 000	14 000
Total Tangible Assets	176 000	232 000	77 000	98 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	176 000	232 000	77 000	98 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	40 000	103 000	139 000	194 000
Total Current Assets	210 000	267 000	239 000	243 000
Total Assets	386 000	500 000	316 000	341 000
Total Equity	119 000	101 000	87 000	76 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	109 000	134 000	0	0
Creditors	31 000	76 000	67 000	90 000
Unpaid Taxes	62 000	108 000	59 000	91 000
Dividends	0	0	0	0
Other Current Debt	61 000	81 000	98 000	80 000
Total Current Debt	158 000	265 000	229 000	266 000
Total Equity and Debt	386 000	500 000	316 000	341 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,13 %	12,87 %	13,79 %	35,53 %
Debt-to-Equity Ratio	0,92	1,33	0	0
Operating Profit Margin	1,68 %	1,5 %	0,65 %	1,83 %
Current Ratio	1,33	1,01	1,04	0,91
Quick Ratio	1,33	1,01	1,04	0,91
Equity Ratio	0,31	0,2	0,28	0,22
Gross Profit Margin	49,36 %	50,2 %	36,95 %	40,97 %