FC BYGG AS

4025 STAVANGER

Finances

Share Ownership

Return on Equity

19,46 %

Current Ratio

2,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 825 000	8 258 000	5 511 000	10 927 000
Net Income	783 000	744 000	678 000	277 000
Total Assets	5 998 000	4 559 000	3 488 000	2 409 000
Total Equity	4 023 000	3 240 000	2 496 000	1 818 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 825 000	8 258 000	5 511 000	10 927 000
Expenditure	9 835 000	7 314 000	4 652 000	10 765 000
Operating Profit	990 000	944 000	860 000	438 000
Financial Income	13 000	10 000	10 000	11 000
Financial Costs	0	0	1 000	93 000
Financial Balance	13 000	10 000	9 000	−82 000
Earnings Before Tax	1 004 000	954 000	869 000	355 000
Tax	221 000	210 000	191 000	78 000
Net Income	783 000	744 000	678 000	277 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	370 000	503 000	432 000	4 000
Total Current Assets	5 628 000	4 056 000	3 056 000	2 404 000
Total Assets	5 998 000	4 559 000	3 488 000	2 409 000
Total Retained Equity	3 993 000	3 210 000	2 466 000	1 788 000
Total Equity	4 023 000	3 240 000	2 496 000	1 818 000
Total Long-Term Debt	11 000	18 000	17 000	0
Total Current Debt	1 964 000	1 301 000	975 000	590 000
Total Equity and Debt	5 998 000	4 559 000	3 488 000	2 409 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 825 000	8 258 000	5 511 000	10 868 000
Other Income	0	0	0	60 000
Revenue	10 825 000	8 258 000	5 511 000	10 927 000
Cost of Goods Sold	6 471 000	4 352 000	2 600 000	9 161 000
Salary Costs	2 895 000	2 486 000	1 573 000	1 268 000
Depreciation	133 000	126 000	23 000	8 000
Impairment	0	0	0	0
Expenditure	9 835 000	7 314 000	4 652 000	10 765 000
Operating Profit	990 000	944 000	860 000	438 000
Financial Income	13 000	10 000	10 000	11 000
Financial Costs	0	0	1 000	93 000
Financial Balance	13 000	10 000	9 000	−82 000
Dividends	0	0	0	0
Net Income	783 000	744 000	678 000	277 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	4 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	370 000	503 000	432 000	0
Total Tangible Assets	370 000	503 000	432 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	370 000	503 000	432 000	4 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 392 000	2 964 000	2 505 000	2 019 000
Total Current Assets	5 628 000	4 056 000	3 056 000	2 404 000
Total Assets	5 998 000	4 559 000	3 488 000	2 409 000
Total Equity	4 023 000	3 240 000	2 496 000	1 818 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	18 000	17 000	0
Creditors	1 008 000	614 000	369 000	146 000
Unpaid Taxes	424 000	281 000	300 000	256 000
Dividends	0	0	0	0
Other Current Debt	305 000	197 000	135 000	110 000
Total Current Debt	1 964 000	1 301 000	975 000	590 000
Total Equity and Debt	5 998 000	4 559 000	3 488 000	2 409 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,46 %	22,96 %	27,16 %	15,24 %
Debt-to-Equity Ratio	0	0,01	0,01	0
Operating Profit Margin	9,15 %	11,43 %	15,61 %	4,01 %
Current Ratio	2,87	3,12	3,13	4,07
Quick Ratio	2,87	3,12	3,13	4,07
Equity Ratio	0,67	0,71	0,72	0,75
Gross Profit Margin	40,22 %	47,3 %	52,82 %	16,16 %