BC BYGGENTREPRISE AS

9016 TROMSØ

Finances

Share Ownership

Return on Equity

34,48 %

Current Ratio

2,12

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 952 000	2 532 000	3 402 000	3 944 000
Net Income	291 000	143 000	540 000	426 000
Total Assets	1 561 000	1 699 000	1 465 000	2 848 000
Total Equity	844 000	553 000	410 000	1 265 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 952 000	2 532 000	3 402 000	3 944 000
Expenditure	2 583 000	2 345 000	2 723 000	3 311 000
Operating Profit	368 000	186 000	679 000	632 000
Financial Income	7 000	2 000	17 000	14 000
Financial Costs	0	1 000	0	93 000
Financial Balance	7 000	1 000	17 000	−79 000
Earnings Before Tax	376 000	186 000	696 000	553 000
Tax	85 000	44 000	156 000	127 000
Net Income	291 000	143 000	540 000	426 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 000	60 000	32 000	73 000
Total Current Assets	1 514 000	1 639 000	1 432 000	2 776 000
Total Assets	1 561 000	1 699 000	1 465 000	2 848 000
Total Retained Equity	794 000	503 000	360 000	1 215 000
Total Equity	844 000	553 000	410 000	1 265 000
Total Long-Term Debt	2 000	2 000	1 000	1 000
Total Current Debt	715 000	1 144 000	1 054 000	1 582 000
Total Equity and Debt	1 561 000	1 699 000	1 465 000	2 848 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 952 000	2 532 000	3 394 000	3 783 000
Other Income	0	0	8 000	161 000
Revenue	2 952 000	2 532 000	3 402 000	3 944 000
Cost of Goods Sold	0	0	9 000	14 000
Salary Costs	2 274 000	2 013 000	2 266 000	2 776 000
Depreciation	17 000	11 000	63 000	74 000
Impairment	0	0	0	0
Expenditure	2 583 000	2 345 000	2 723 000	3 311 000
Operating Profit	368 000	186 000	679 000	632 000
Financial Income	7 000	2 000	17 000	14 000
Financial Costs	0	1 000	0	93 000
Financial Balance	7 000	1 000	17 000	−79 000
Dividends	0	0	900 000	800 000
Net Income	291 000	143 000	540 000	426 000

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	0	0	0	0
Fixtures	43 000	60 000	32 000	73 000
Total Tangible Assets	43 000	60 000	32 000	73 000
Total Fiancial Fixed Assets	4 000	0	0	0
Total Fixed Assets	47 000	60 000	32 000	73 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 291 000	1 363 000	663 000	2 356 000
Total Current Assets	1 514 000	1 639 000	1 432 000	2 776 000
Total Assets	1 561 000	1 699 000	1 465 000	2 848 000
Total Equity	844 000	553 000	410 000	1 265 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	2 000	1 000	1 000
Creditors	1 000	3 000	8 000	4 000
Unpaid Taxes	369 000	238 000	210 000	335 000
Dividends	0	0	900 000	800 000
Other Current Debt	260 000	861 000	820 000	316 000
Total Current Debt	715 000	1 144 000	1 054 000	1 582 000
Total Equity and Debt	1 561 000	1 699 000	1 465 000	2 848 000

Financial indicators	2022	2021	2020	2019
Return on Equity	34,48 %	25,86 %	131,71 %	33,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	12,47 %	7,35 %	19,96 %	16,02 %
Current Ratio	2,12	1,43	1,36	1,75
Quick Ratio	2,12	1,43	1,36	1,75
Equity Ratio	0,54	0,33	0,28	0,44
Gross Profit Margin	100 %	100 %	99,74 %	99,65 %