EDVARD BYGG AS

5590 ETNE

Finances

Share Ownership

Return on Equity

53,47 %

Current Ratio

2,41

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 499 000	14 186 000	13 172 000	11 886 000
Net Income	2 611 000	745 000	955 000	−443 000
Total Assets	8 320 000	5 704 000	4 680 000	3 122 000
Total Equity	4 883 000	1 972 000	1 227 000	271 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 499 000	14 186 000	13 172 000	11 886 000
Expenditure	14 126 000	13 205 000	11 881 000	12 400 000
Operating Profit	3 373 000	982 000	1 291 000	−514 000
Financial Income	2 000	3 000	1 000	0
Financial Costs	28 000	27 000	61 000	53 000
Financial Balance	−26 000	−24 000	−60 000	−53 000
Earnings Before Tax	3 347 000	958 000	1 231 000	−566 000
Tax	736 000	213 000	276 000	−123 000
Net Income	2 611 000	745 000	955 000	−443 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	790 000	741 000	685 000	637 000
Total Current Assets	7 530 000	4 963 000	3 996 000	2 485 000
Total Assets	8 320 000	5 704 000	4 680 000	3 122 000
Total Retained Equity	4 553 000	1 942 000	1 197 000	241 000
Total Equity	4 883 000	1 972 000	1 227 000	271 000
Total Long-Term Debt	315 000	475 000	501 000	455 000
Total Current Debt	3 123 000	3 258 000	2 953 000	2 396 000
Total Equity and Debt	8 320 000	5 704 000	4 680 000	3 122 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 499 000	14 186 000	13 172 000	11 806 000
Other Income	0	0	0	80 000
Revenue	17 499 000	14 186 000	13 172 000	11 886 000
Cost of Goods Sold	3 750 000	4 358 000	3 897 000	3 412 000
Salary Costs	7 652 000	6 779 000	6 331 000	6 831 000
Depreciation	233 000	234 000	1 000	478 000
Impairment	0	0	0	0
Expenditure	14 126 000	13 205 000	11 881 000	12 400 000
Operating Profit	3 373 000	982 000	1 291 000	−514 000
Financial Income	2 000	3 000	1 000	0
Financial Costs	28 000	27 000	61 000	53 000
Financial Balance	−26 000	−24 000	−60 000	−53 000
Dividends	0	0	0	0
Net Income	2 611 000	745 000	955 000	−443 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	8 000	3 000	128 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	159 000	33 000	29 000	45 000
Fixtures	622 000	700 000	653 000	464 000
Total Tangible Assets	781 000	733 000	682 000	509 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	790 000	741 000	685 000	637 000
Stock	1 218 000	1 408 000	1 445 000	1 264 000
Total Investments	0	0	0	0
Cash, Bank	2 727 000	300 000	855 000	261 000
Total Current Assets	7 530 000	4 963 000	3 996 000	2 485 000
Total Assets	8 320 000	5 704 000	4 680 000	3 122 000
Total Equity	4 883 000	1 972 000	1 227 000	271 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	315 000	475 000	501 000	455 000
Creditors	466 000	197 000	107 000	176 000
Unpaid Taxes	1 302 000	933 000	1 076 000	1 092 000
Dividends	0	0	0	0
Other Current Debt	617 000	1 910 000	1 619 000	1 127 000
Total Current Debt	3 123 000	3 258 000	2 953 000	2 396 000
Total Equity and Debt	8 320 000	5 704 000	4 680 000	3 122 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,47 %	37,78 %	77,83 %	−163,47 %
Debt-to-Equity Ratio	0,06	0,24	0,41	1,68
Operating Profit Margin	19,28 %	6,92 %	9,8 %	−4,32 %
Current Ratio	2,41	1,52	1,35	1,04
Quick Ratio	3,95	2,68	2,65	2,2
Equity Ratio	0,59	0,35	0,26	0,09
Gross Profit Margin	78,57 %	69,28 %	70,41 %	71,29 %