MP-BYGG AS

4816 KOLBJØRNSVIK

Finances

Share Ownership

Return on Equity

428,28 %

Current Ratio

0,7

Debt-to-Equity Ratio

1,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 953 000	5 389 000	4 086 000	3 454 000
Net Income	424 000	183 000	51 000	252 000
Total Assets	709 000	1 251 000	1 002 000	766 000
Total Equity	99 000	702 000	252 000	156 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 953 000	5 389 000	4 086 000	3 454 000
Expenditure	5 521 000	5 130 000	4 035 000	3 180 000
Operating Profit	433 000	258 000	51 000	275 000
Financial Income	0	0	0	0
Financial Costs	9 000	−15 000	0	24 000
Financial Balance	−9 000	15 000	0	−24 000
Earnings Before Tax	424 000	251 000	51 000	252 000
Tax	0	68 000	0	0
Net Income	424 000	183 000	51 000	252 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	354 000	370 000	611 000	391 000
Total Current Assets	354 000	881 000	391 000	375 000
Total Assets	709 000	1 251 000	1 002 000	766 000
Total Retained Equity	0	662 000	212 000	0
Total Equity	99 000	702 000	252 000	156 000
Total Long-Term Debt	104 000	361 000	648 000	411 000
Total Current Debt	506 000	187 000	102 000	199 000
Total Equity and Debt	709 000	1 251 000	1 002 000	766 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 953 000	5 389 000	4 086 000	3 454 000
Other Income	0	0	0	0
Revenue	5 953 000	5 389 000	4 086 000	3 454 000
Cost of Goods Sold	3 063 000	2 786 000	2 159 000	1 600 000
Salary Costs	1 259 000	1 309 000	1 075 000	990 000
Depreciation	62 000	264 000	150 000	100 000
Impairment	0	0	0	0
Expenditure	5 521 000	5 130 000	4 035 000	3 180 000
Operating Profit	433 000	258 000	51 000	275 000
Financial Income	0	0	0	0
Financial Costs	9 000	−15 000	0	24 000
Financial Balance	−9 000	15 000	0	−24 000
Dividends	0	0	0	0
Net Income	424 000	183 000	51 000	252 000

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	283 000	0	0	0
Fixtures	71 000	370 000	611 000	391 000
Total Tangible Assets	354 000	370 000	611 000	391 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	354 000	370 000	611 000	391 000
Stock	0	401 000	99 000	160 000
Total Investments	0	0	0	0
Cash, Bank	354 000	385 000	160 000	216 000
Total Current Assets	354 000	881 000	391 000	375 000
Total Assets	709 000	1 251 000	1 002 000	766 000
Total Equity	99 000	702 000	252 000	156 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	104 000	361 000	648 000	411 000
Creditors	142 000	0	102 000	74 000
Unpaid Taxes	0	106 000	0	126 000
Dividends	0	0	0	0
Other Current Debt	364 000	81 000	0	0
Total Current Debt	506 000	187 000	102 000	199 000
Total Equity and Debt	709 000	1 251 000	1 002 000	766 000

Financial indicators	2022	2021	2020	2019
Return on Equity	428,28 %	26,07 %	20,24 %	161,54 %
Debt-to-Equity Ratio	1,05	0,51	2,57	2,63
Operating Profit Margin	7,27 %	4,79 %	1,25 %	7,96 %
Current Ratio	0,7	4,71	3,83	1,88
Quick Ratio	0,7	−4,12	130,33	9,62
Equity Ratio	0,14	0,56	0,25	0,2
Gross Profit Margin	48,55 %	48,3 %	47,16 %	53,68 %