MANNSVERK BYGG AS

9537 TVERRELVDALEN

Finances

Share Ownership

Return on Equity

−13,75 %

Current Ratio

1,84

Debt-to-Equity Ratio

1,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 557 000	5 593 000	5 852 000	4 535 000
Net Income	−114 000	141 000	128 000	390 000
Total Assets	2 345 000	2 063 000	2 166 000	1 213 000
Total Equity	829 000	943 000	802 000	674 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 557 000	5 593 000	5 852 000	4 535 000
Expenditure	3 643 000	5 371 000	5 665 000	4 034 000
Operating Profit	−87 000	221 000	187 000	501 000
Financial Income	0	0	0	1 000
Financial Costs	58 000	41 000	22 000	1 000
Financial Balance	−58 000	−41 000	−22 000	0
Earnings Before Tax	−146 000	180 000	164 000	501 000
Tax	−32 000	40 000	36 000	110 000
Net Income	−114 000	141 000	128 000	390 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 402 000	1 083 000	1 528 000	724 000
Total Current Assets	942 000	980 000	638 000	489 000
Total Assets	2 345 000	2 063 000	2 166 000	1 213 000
Total Retained Equity	799 000	913 000	772 000	644 000
Total Equity	829 000	943 000	802 000	674 000
Total Long-Term Debt	1 002 000	599 000	714 000	0
Total Current Debt	513 000	522 000	650 000	539 000
Total Equity and Debt	2 345 000	2 063 000	2 166 000	1 213 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 541 000	5 569 000	5 795 000	4 535 000
Other Income	16 000	24 000	56 000	0
Revenue	3 557 000	5 593 000	5 852 000	4 535 000
Cost of Goods Sold	17 000	1 107 000	1 133 000	81 000
Salary Costs	2 568 000	3 155 000	3 334 000	2 997 000
Depreciation	432 000	414 000	353 000	173 000
Impairment	0	0	0	0
Expenditure	3 643 000	5 371 000	5 665 000	4 034 000
Operating Profit	−87 000	221 000	187 000	501 000
Financial Income	0	0	0	1 000
Financial Costs	58 000	41 000	22 000	1 000
Financial Balance	−58 000	−41 000	−22 000	0
Dividends	0	0	0	0
Net Income	−114 000	141 000	128 000	390 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	37 000	5 000	0	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	1 221 000	792 000	947 000	154 000
Fixtures	145 000	286 000	580 000	565 000
Total Tangible Assets	1 366 000	1 078 000	1 528 000	719 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 402 000	1 083 000	1 528 000	724 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	876 000	651 000	420 000	461 000
Total Current Assets	942 000	980 000	638 000	489 000
Total Assets	2 345 000	2 063 000	2 166 000	1 213 000
Total Equity	829 000	943 000	802 000	674 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 002 000	599 000	714 000	0
Creditors	90 000	73 000	211 000	90 000
Unpaid Taxes	171 000	152 000	122 000	82 000
Dividends	0	0	0	0
Other Current Debt	252 000	235 000	301 000	265 000
Total Current Debt	513 000	522 000	650 000	539 000
Total Equity and Debt	2 345 000	2 063 000	2 166 000	1 213 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−13,75 %	14,95 %	15,96 %	57,86 %
Debt-to-Equity Ratio	1,21	0,64	0,89	0
Operating Profit Margin	−2,45 %	3,95 %	3,2 %	11,05 %
Current Ratio	1,84	1,88	0,98	0,91
Quick Ratio	1,84	1,88	0,98	0,91
Equity Ratio	0,35	0,46	0,37	0,56
Gross Profit Margin	99,52 %	80,21 %	80,64 %	98,21 %