BK BYGGSERVICE AS

1365 BLOMMENHOLM

Finances

Share Ownership

Return on Equity

53,85 %

Current Ratio

0,87

Debt-to-Equity Ratio

10,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 157 000	0	1 008 000	1 989 000
Net Income	35 000	−1 000	622 000	51 000
Total Assets	2 803 000	31 000	419 000	81 000
Total Equity	65 000	31 000	314 000	−69 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 157 000	0	1 008 000	1 989 000
Expenditure	5 091 000	1 000	387 000	1 939 000
Operating Profit	66 000	−1 000	622 000	51 000
Financial Income	0	0	0	0
Financial Costs	21 000	0	0	0
Financial Balance	−21 000	0	0	0
Earnings Before Tax	45 000	−1 000	622 000	51 000
Tax	10 000	0	0	0
Net Income	35 000	−1 000	622 000	51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 043 000	0	0	0
Total Current Assets	1 760 000	31 000	419 000	81 000
Total Assets	2 803 000	31 000	419 000	81 000
Total Retained Equity	35 000	1 000	284 000	−99 000
Total Equity	65 000	31 000	314 000	−69 000
Total Long-Term Debt	706 000	0	0	0
Total Current Debt	2 032 000	0	105 000	150 000
Total Equity and Debt	2 803 000	31 000	419 000	81 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 961 000	0	1 008 000	1 989 000
Other Income	196 000	0	0	0
Revenue	5 157 000	0	1 008 000	1 989 000
Cost of Goods Sold	327 000	0	0	28 000
Salary Costs	3 926 000	0	215 000	1 297 000
Depreciation	63 000	0	0	0
Impairment	0	0	0	0
Expenditure	5 091 000	1 000	387 000	1 939 000
Operating Profit	66 000	−1 000	622 000	51 000
Financial Income	0	0	0	0
Financial Costs	21 000	0	0	0
Financial Balance	−21 000	0	0	0
Dividends	0	0	0	0
Net Income	35 000	−1 000	622 000	51 000

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	998 000	0	0	0
Total Tangible Assets	998 000	0	0	0
Total Fiancial Fixed Assets	45 000	0	0	0
Total Fixed Assets	1 043 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	810 000	1 000	3 000	81 000
Total Current Assets	1 760 000	31 000	419 000	81 000
Total Assets	2 803 000	31 000	419 000	81 000
Total Equity	65 000	31 000	314 000	−69 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	706 000	0	0	0
Creditors	516 000	0	0	−20 000
Unpaid Taxes	740 000	0	83 000	25 000
Dividends	0	0	0	0
Other Current Debt	776 000	0	22 000	78 000
Total Current Debt	2 032 000	0	105 000	150 000
Total Equity and Debt	2 803 000	31 000	419 000	81 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,85 %	−3,23 %	198,09 %	−73,91 %
Debt-to-Equity Ratio	10,86	0	0	−0
Operating Profit Margin	1,28 %	-	61,71 %	2,56 %
Current Ratio	0,87	-	3,99	0,54
Quick Ratio	0,87	-	3,99	0,54
Equity Ratio	0,02	1	0,75	−0,85
Gross Profit Margin	93,66 %	-	100 %	98,59 %