E&R BYGG AS

0661 OSLO

Finances

Share Ownership

Return on Equity

153,88 %

Current Ratio

0,97

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 309 000	2 173 000	3 364 000	4 133 000
Net Income	337 000	−24 000	−43 000	28 000
Total Assets	849 000	451 000	736 000	669 000
Total Equity	219 000	−118 000	−94 000	−51 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 309 000	2 173 000	3 364 000	4 133 000
Expenditure	2 896 000	2 179 000	3 386 000	4 104 000
Operating Profit	413 000	−7 000	−22 000	29 000
Financial Income	0	0	2 000	0
Financial Costs	24 000	17 000	22 000	2 000
Financial Balance	−24 000	−17 000	−20 000	−2 000
Earnings Before Tax	389 000	−24 000	−43 000	28 000
Tax	51 000	0	0	0
Net Income	337 000	−24 000	−43 000	28 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	258 000	184 000	408 000	257 000
Total Current Assets	590 000	267 000	328 000	412 000
Total Assets	849 000	451 000	736 000	669 000
Total Retained Equity	0	0	0	28 000
Total Equity	219 000	−118 000	−94 000	−51 000
Total Long-Term Debt	22 000	76 000	0	0
Total Current Debt	608 000	493 000	830 000	720 000
Total Equity and Debt	849 000	451 000	736 000	669 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 309 000	2 173 000	3 364 000	4 133 000
Other Income	0	0	0	0
Revenue	3 309 000	2 173 000	3 364 000	4 133 000
Cost of Goods Sold	504 000	436 000	1 105 000	989 000
Salary Costs	1 489 000	844 000	1 585 000	2 334 000
Depreciation	73 000	57 000	66 000	23 000
Impairment	0	0	0	0
Expenditure	2 896 000	2 179 000	3 386 000	4 104 000
Operating Profit	413 000	−7 000	−22 000	29 000
Financial Income	0	0	2 000	0
Financial Costs	24 000	17 000	22 000	2 000
Financial Balance	−24 000	−17 000	−20 000	−2 000
Dividends	0	0	0	0
Net Income	337 000	−24 000	−43 000	28 000

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	131 000	172 000	0	257 000
Fixtures	128 000	12 000	214 000	0
Total Tangible Assets	258 000	184 000	214 000	257 000
Total Fiancial Fixed Assets	0	0	195 000	0
Total Fixed Assets	258 000	184 000	408 000	257 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	315 000	223 000	293 000	311 000
Total Current Assets	590 000	267 000	328 000	412 000
Total Assets	849 000	451 000	736 000	669 000
Total Equity	219 000	−118 000	−94 000	−51 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 000	76 000	0	0
Creditors	45 000	27 000	89 000	63 000
Unpaid Taxes	518 000	421 000	631 000	663 000
Dividends	0	0	0	0
Other Current Debt	0	50 000	−14 000	0
Total Current Debt	608 000	493 000	830 000	720 000
Total Equity and Debt	849 000	451 000	736 000	669 000

Financial indicators	2022	2021	2020	2019
Return on Equity	153,88 %	20,34 %	45,74 %	−54,9 %
Debt-to-Equity Ratio	0,1	−0,64	−0	−0
Operating Profit Margin	12,48 %	−0,32 %	−0,65 %	0,7 %
Current Ratio	0,97	0,54	0,4	0,57
Quick Ratio	0,97	0,54	0,4	0,57
Equity Ratio	0,26	−0,26	−0,13	−0,08
Gross Profit Margin	84,77 %	79,94 %	67,15 %	76,07 %