BYGGRESTAURERING AS

4077 HUNDVÅG

Finances

Share Ownership

Return on Equity

116,87 %

Current Ratio

1,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 745 000	2 799 000	1 860 000	1 751 000
Net Income	1 254 000	631 000	458 000	329 000
Total Assets	2 912 000	1 024 000	1 419 000	1 377 000
Total Equity	1 073 000	752 000	1 220 000	1 162 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 745 000	2 799 000	1 860 000	1 751 000
Expenditure	4 136 000	1 989 000	1 273 000	1 330 000
Operating Profit	1 608 000	809 000	586 000	421 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	1 000
Earnings Before Tax	1 608 000	809 000	587 000	421 000
Tax	354 000	178 000	129 000	93 000
Net Income	1 254 000	631 000	458 000	329 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	37 000	147 000	256 000
Total Current Assets	2 862 000	987 000	1 272 000	1 122 000
Total Assets	2 912 000	1 024 000	1 419 000	1 377 000
Total Retained Equity	973 000	719 000	1 187 000	1 129 000
Total Equity	1 073 000	752 000	1 220 000	1 162 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 838 000	272 000	199 000	215 000
Total Equity and Debt	2 912 000	1 024 000	1 419 000	1 377 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 745 000	2 799 000	1 860 000	1 751 000
Other Income	0	0	0	0
Revenue	5 745 000	2 799 000	1 860 000	1 751 000
Cost of Goods Sold	506 000	221 000	119 000	34 000
Salary Costs	2 859 000	1 123 000	665 000	678 000
Depreciation	4 000	4 000	0	0
Impairment	0	0	0	0
Expenditure	4 136 000	1 989 000	1 273 000	1 330 000
Operating Profit	1 608 000	809 000	586 000	421 000
Financial Income	0	0	0	1 000
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	1 000
Dividends	1 000 000	1 099 000	400 000	333 000
Net Income	1 254 000	631 000	458 000	329 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	17 000	0	41 000	170 000
Real Eastate	0	0	86 000	86 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	17 000	0	0
Total Tangible Assets	13 000	17 000	86 000	86 000
Total Fiancial Fixed Assets	20 000	20 000	20 000	0
Total Fixed Assets	50 000	37 000	147 000	256 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 862 000	766 000	888 000	953 000
Total Current Assets	2 862 000	987 000	1 272 000	1 122 000
Total Assets	2 912 000	1 024 000	1 419 000	1 377 000
Total Equity	1 073 000	752 000	1 220 000	1 162 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	−2 000	13 000	−4 000
Unpaid Taxes	164 000	41 000	132 000	159 000
Dividends	1 000 000	1 099 000	400 000	333 000
Other Current Debt	301 000	96 000	55 000	61 000
Total Current Debt	1 838 000	272 000	199 000	215 000
Total Equity and Debt	2 912 000	1 024 000	1 419 000	1 377 000

Financial indicators	2022	2021	2020	2019
Return on Equity	116,87 %	83,91 %	37,54 %	28,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	27,99 %	28,9 %	31,51 %	24,04 %
Current Ratio	1,56	3,63	6,39	5,22
Quick Ratio	1,56	3,63	6,39	5,22
Equity Ratio	0,37	0,73	0,86	0,84
Gross Profit Margin	91,19 %	92,1 %	93,6 %	98,06 %