BR. ANDERSEN BYGG AS

2440 ENGERDAL

Finances

Share Ownership

Return on Equity

−112,17 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 463 000	6 107 000	6 504 000	5 489 000
Net Income	−590 000	240 000	484 000	633 000
Total Assets	8 704 000	5 645 000	2 904 000	2 252 000
Total Equity	526 000	1 116 000	876 000	792 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 463 000	6 107 000	6 504 000	5 489 000
Expenditure	6 220 000	5 764 000	5 890 000	4 684 000
Operating Profit	−757 000	344 000	613 000	806 000
Financial Income	2 000	4 000	10 000	7 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	1 000	3 000	9 000	6 000
Earnings Before Tax	−756 000	347 000	622 000	812 000
Tax	−166 000	107 000	138 000	178 000
Net Income	−590 000	240 000	484 000	633 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	431 000	399 000	231 000	256 000
Total Current Assets	8 274 000	5 247 000	2 673 000	1 996 000
Total Assets	8 704 000	5 645 000	2 904 000	2 252 000
Total Retained Equity	496 000	1 086 000	846 000	762 000
Total Equity	526 000	1 116 000	876 000	792 000
Total Long-Term Debt	0	9 000	10 000	15 000
Total Current Debt	8 178 000	4 520 000	2 018 000	1 446 000
Total Equity and Debt	8 704 000	5 645 000	2 904 000	2 252 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 463 000	6 107 000	6 504 000	5 489 000
Other Income	0	0	0	0
Revenue	5 463 000	6 107 000	6 504 000	5 489 000
Cost of Goods Sold	1 459 000	1 805 000	3 805 000	2 607 000
Salary Costs	3 190 000	2 559 000	1 235 000	1 364 000
Depreciation	150 000	92 000	61 000	52 000
Impairment	0	0	0	0
Expenditure	6 220 000	5 764 000	5 890 000	4 684 000
Operating Profit	−757 000	344 000	613 000	806 000
Financial Income	2 000	4 000	10 000	7 000
Financial Costs	1 000	1 000	1 000	1 000
Financial Balance	1 000	3 000	9 000	6 000
Dividends	0	0	400 000	400 000
Net Income	−590 000	240 000	484 000	633 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	158 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	266 000	376 000	192 000	202 000
Fixtures	0	0	0	0
Total Tangible Assets	266 000	376 000	192 000	202 000
Total Fiancial Fixed Assets	7 000	23 000	39 000	55 000
Total Fixed Assets	431 000	399 000	231 000	256 000
Stock	6 326 000	2 849 000	0	0
Total Investments	0	0	0	0
Cash, Bank	1 696 000	1 183 000	1 755 000	638 000
Total Current Assets	8 274 000	5 247 000	2 673 000	1 996 000
Total Assets	8 704 000	5 645 000	2 904 000	2 252 000
Total Equity	526 000	1 116 000	876 000	792 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	9 000	10 000	15 000
Creditors	509 000	969 000	514 000	28 000
Unpaid Taxes	426 000	221 000	407 000	326 000
Dividends	0	0	400 000	400 000
Other Current Debt	7 243 000	3 223 000	554 000	510 000
Total Current Debt	8 178 000	4 520 000	2 018 000	1 446 000
Total Equity and Debt	8 704 000	5 645 000	2 904 000	2 252 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−112,17 %	21,51 %	55,25 %	79,92 %
Debt-to-Equity Ratio	0	0,01	0,01	0,02
Operating Profit Margin	−13,86 %	5,63 %	9,42 %	14,68 %
Current Ratio	1,01	1,16	1,32	1,38
Quick Ratio	4,47	3,14	1,32	1,38
Equity Ratio	0,06	0,2	0,3	0,35
Gross Profit Margin	73,29 %	70,44 %	41,5 %	52,51 %