BYGGMESTER BJARNE TVEIT AS

4870 FEVIK

Finances

Share Ownership

Return on Equity

72,18 %

Current Ratio

Debt-to-Equity Ratio

1,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 945 000	14 333 000	11 023 000	10 974 000
Net Income	1 025 000	669 000	681 000	1 147 000
Total Assets	5 654 000	4 489 000	4 353 000	4 158 000
Total Equity	1 420 000	795 000	826 000	946 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 945 000	14 333 000	11 023 000	10 974 000
Expenditure	15 547 000	13 424 000	10 111 000	9 470 000
Operating Profit	1 399 000	908 000	912 000	1 505 000
Financial Income	1 000	1 000	0	11 000
Financial Costs	84 000	51 000	40 000	44 000
Financial Balance	−83 000	−50 000	−40 000	−33 000
Earnings Before Tax	1 316 000	858 000	873 000	1 471 000
Tax	291 000	189 000	192 000	324 000
Net Income	1 025 000	669 000	681 000	1 147 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 426 000	2 246 000	1 864 000	1 527 000
Total Current Assets	2 229 000	2 244 000	2 488 000	2 631 000
Total Assets	5 654 000	4 489 000	4 353 000	4 158 000
Total Retained Equity	1 320 000	695 000	726 000	846 000
Total Equity	1 420 000	795 000	826 000	946 000
Total Long-Term Debt	1 994 000	1 246 000	929 000	1 012 000
Total Current Debt	2 240 000	2 448 000	2 597 000	2 201 000
Total Equity and Debt	5 654 000	4 489 000	4 353 000	4 158 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 888 000	14 333 000	11 023 000	10 974 000
Other Income	57 000	0	0	0
Revenue	16 945 000	14 333 000	11 023 000	10 974 000
Cost of Goods Sold	7 863 000	7 030 000	5 333 000	4 808 000
Salary Costs	5 319 000	4 487 000	3 140 000	3 299 000
Depreciation	699 000	380 000	250 000	195 000
Impairment	0	0	0	0
Expenditure	15 547 000	13 424 000	10 111 000	9 470 000
Operating Profit	1 399 000	908 000	912 000	1 505 000
Financial Income	1 000	1 000	0	11 000
Financial Costs	84 000	51 000	40 000	44 000
Financial Balance	−83 000	−50 000	−40 000	−33 000
Dividends	400 000	700 000	800 000	1 301 000
Net Income	1 025 000	669 000	681 000	1 147 000

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	0	0	0	0
Fixtures	3 420 000	2 240 000	1 858 000	1 521 000
Total Tangible Assets	3 420 000	2 240 000	1 858 000	1 521 000
Total Fiancial Fixed Assets	6 000	6 000	6 000	6 000
Total Fixed Assets	3 426 000	2 246 000	1 864 000	1 527 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 345 000	1 129 000	1 077 000	1 225 000
Total Current Assets	2 229 000	2 244 000	2 488 000	2 631 000
Total Assets	5 654 000	4 489 000	4 353 000	4 158 000
Total Equity	1 420 000	795 000	826 000	946 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 994 000	1 246 000	929 000	1 012 000
Creditors	162 000	461 000	810 000	93 000
Unpaid Taxes	687 000	598 000	395 000	130 000
Dividends	400 000	700 000	800 000	1 301 000
Other Current Debt	708 000	517 000	425 000	379 000
Total Current Debt	2 240 000	2 448 000	2 597 000	2 201 000
Total Equity and Debt	5 654 000	4 489 000	4 353 000	4 158 000

Financial indicators	2022	2021	2020	2019
Return on Equity	72,18 %	84,15 %	82,45 %	121,25 %
Debt-to-Equity Ratio	1,4	1,57	1,12	1,07
Operating Profit Margin	8,26 %	6,34 %	8,27 %	13,71 %
Current Ratio	1	0,92	0,96	1,2
Quick Ratio	1	0,92	0,96	1,2
Equity Ratio	0,25	0,18	0,19	0,23
Gross Profit Margin	53,6 %	50,95 %	51,62 %	56,19 %