BYGGSMART SERVICE OG MONTERING AS

6260 SKODJE

Finances

Share Ownership

Return on Equity

4,46 %

Current Ratio

0,67

Debt-to-Equity Ratio

−0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 018 000	908 000	855 000	1 065 000
Net Income	−15 000	8 000	−126 000	−152 000
Total Assets	244 000	354 000	230 000	232 000
Total Equity	−336 000	−321 000	−329 000	−202 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 018 000	908 000	855 000	1 065 000
Expenditure	1 033 000	899 000	976 000	1 214 000
Operating Profit	−14 000	10 000	−120 000	−148 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	6 000	4 000
Financial Balance	−1 000	−2 000	−6 000	−4 000
Earnings Before Tax	−15 000	8 000	−126 000	−152 000
Tax	0	0	0	0
Net Income	−15 000	8 000	−126 000	−152 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	97 000	83 000
Total Current Assets	244 000	354 000	132 000	149 000
Total Assets	244 000	354 000	230 000	232 000
Total Retained Equity	−355 000	−340 000	−347 000	−221 000
Total Equity	−336 000	−321 000	−329 000	−202 000
Total Long-Term Debt	214 000	269 000	342 000	71 000
Total Current Debt	366 000	406 000	216 000	363 000
Total Equity and Debt	244 000	354 000	230 000	232 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 018 000	908 000	855 000	1 065 000
Other Income	0	0	0	0
Revenue	1 018 000	908 000	855 000	1 065 000
Cost of Goods Sold	60 000	127 000	116 000	28 000
Salary Costs	735 000	427 000	549 000	884 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 033 000	899 000	976 000	1 214 000
Operating Profit	−14 000	10 000	−120 000	−148 000
Financial Income	0	0	0	0
Financial Costs	1 000	2 000	6 000	4 000
Financial Balance	−1 000	−2 000	−6 000	−4 000
Dividends	0	0	0	0
Net Income	−15 000	8 000	−126 000	−152 000

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	0	0	69 000	83 000
Total Tangible Assets	0	0	69 000	83 000
Total Fiancial Fixed Assets	0	0	29 000	0
Total Fixed Assets	0	0	97 000	83 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	147 000	51 000	43 000	100 000
Total Current Assets	244 000	354 000	132 000	149 000
Total Assets	244 000	354 000	230 000	232 000
Total Equity	−336 000	−321 000	−329 000	−202 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	214 000	269 000	342 000	71 000
Creditors	10 000	21 000	9 000	16 000
Unpaid Taxes	90 000	129 000	62 000	89 000
Dividends	0	0	0	0
Other Current Debt	266 000	255 000	145 000	257 000
Total Current Debt	366 000	406 000	216 000	363 000
Total Equity and Debt	244 000	354 000	230 000	232 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,46 %	−2,49 %	38,3 %	75,25 %
Debt-to-Equity Ratio	−0,64	−0,84	−1,04	−0,35
Operating Profit Margin	−1,38 %	1,1 %	−14,04 %	−13,9 %
Current Ratio	0,67	0,87	0,61	0,41
Quick Ratio	0,67	0,87	0,61	0,41
Equity Ratio	−1,38	−0,91	−1,43	−0,87
Gross Profit Margin	94,11 %	86,01 %	86,43 %	97,37 %