MESTERBYGG FAUSKE AS

8208 FAUSKE

Finances

Return on Equity

9,48 %

Current Ratio

1,45

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 736 000	20 479 000	16 006 000	27 001 000
Net Income	892 000	1 850 000	−892 000	2 760 000
Total Assets	31 644 000	19 111 000	12 158 000	19 033 000
Total Equity	9 406 000	8 580 000	6 792 000	7 684 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 736 000	20 479 000	16 006 000	27 001 000
Expenditure	24 501 000	23 649 000	16 843 000	21 653 000
Operating Profit	1 766 000	2 653 000	−964 000	3 951 000
Financial Income	1 000	2 000	6 000	2 000
Financial Costs	609 000	283 000	185 000	399 000
Financial Balance	−608 000	−281 000	−179 000	−397 000
Earnings Before Tax	1 158 000	2 372 000	−1 143 000	3 554 000
Tax	266 000	522 000	−251 000	794 000
Net Income	892 000	1 850 000	−892 000	2 760 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 281 000	1 346 000	1 432 000	1 552 000
Total Current Assets	30 363 000	17 765 000	10 726 000	17 480 000
Total Assets	31 644 000	19 111 000	12 158 000	19 033 000
Total Retained Equity	9 376 000	8 550 000	6 762 000	7 654 000
Total Equity	9 406 000	8 580 000	6 792 000	7 684 000
Total Long-Term Debt	1 362 000	1 297 000	3 602 000	3 935 000
Total Current Debt	20 876 000	9 235 000	1 765 000	7 414 000
Total Equity and Debt	31 644 000	19 111 000	12 158 000	19 033 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	29 736 000	20 479 000	16 006 000	27 001 000
Other Income	0	0	0	0
Revenue	29 736 000	20 479 000	16 006 000	27 001 000
Cost of Goods Sold	17 162 000	16 676 000	9 673 000	14 192 000
Salary Costs	5 725 000	5 738 000	5 894 000	6 098 000
Depreciation	93 000	123 000	120 000	125 000
Impairment	0	0	0	0
Expenditure	24 501 000	23 649 000	16 843 000	21 653 000
Operating Profit	1 766 000	2 653 000	−964 000	3 951 000
Financial Income	1 000	2 000	6 000	2 000
Financial Costs	609 000	283 000	185 000	399 000
Financial Balance	−608 000	−281 000	−179 000	−397 000
Dividends	0	0	0	0
Net Income	892 000	1 850 000	−892 000	2 760 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	841 000	880 000	919 000	958 000
Machinery and Plant Facilities	40 000	60 000	101 000	137 000
Fixtures	55 000	61 000	64 000	109 000
Total Tangible Assets	936 000	1 001 000	1 085 000	1 205 000
Total Fiancial Fixed Assets	345 000	345 000	348 000	348 000
Total Fixed Assets	1 281 000	1 346 000	1 432 000	1 552 000
Stock	4 998 000	8 846 000	4 039 000	4 219 000
Total Investments	0	0	0	0
Cash, Bank	1 853 000	193 000	6 336 000	218 000
Total Current Assets	30 363 000	17 765 000	10 726 000	17 480 000
Total Assets	31 644 000	19 111 000	12 158 000	19 033 000
Total Equity	9 406 000	8 580 000	6 792 000	7 684 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 362 000	1 297 000	3 602 000	3 935 000
Creditors	2 530 000	2 676 000	557 000	1 458 000
Unpaid Taxes	855 000	943 000	353 000	620 000
Dividends	0	0	0	0
Other Current Debt	3 030 000	925 000	854 000	2 655 000
Total Current Debt	20 876 000	9 235 000	1 765 000	7 414 000
Total Equity and Debt	31 644 000	19 111 000	12 158 000	19 033 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,48 %	21,56 %	−13,13 %	35,92 %
Debt-to-Equity Ratio	0,14	0,15	0,53	0,51
Operating Profit Margin	5,94 %	12,95 %	−6,02 %	14,63 %
Current Ratio	1,45	1,92	6,08	2,36
Quick Ratio	1,91	45,67	−4,72	5,47
Equity Ratio	0,3	0,45	0,56	0,4
Gross Profit Margin	42,29 %	18,57 %	39,57 %	47,44 %