ARCHI BYGG AS

0663 OSLO

Finances

Share Ownership

Return on Equity

20,06 %

Current Ratio

3,19

Debt-to-Equity Ratio

1,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 853 000	1 099 000	847 000	356 000
Net Income	126 000	269 000	133 000	−342 000
Total Assets	1 763 000	675 000	314 000	165 000
Total Equity	628 000	502 000	233 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 853 000	1 099 000	847 000	356 000
Expenditure	1 682 000	810 000	713 000	698 000
Operating Profit	171 000	288 000	134 000	−342 000
Financial Income	2 000	1 000	0	1 000
Financial Costs	4 000	3 000	1 000	1 000
Financial Balance	−2 000	−2 000	−1 000	0
Earnings Before Tax	170 000	286 000	133 000	−342 000
Tax	44 000	17 000	0	0
Net Income	126 000	269 000	133 000	−342 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	937 000	12 000	13 000	23 000
Total Current Assets	827 000	663 000	301 000	142 000
Total Assets	1 763 000	675 000	314 000	165 000
Total Retained Equity	604 000	478 000	209 000	76 000
Total Equity	628 000	502 000	233 000	100 000
Total Long-Term Debt	876 000	10 000	0	0
Total Current Debt	259 000	163 000	81 000	65 000
Total Equity and Debt	1 763 000	675 000	314 000	165 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 853 000	1 126 000	820 000	356 000
Other Income	0	−27 000	27 000	0
Revenue	1 853 000	1 099 000	847 000	356 000
Cost of Goods Sold	279 000	154 000	146 000	166 000
Salary Costs	1 011 000	707 000	290 000	221 000
Depreciation	11 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 682 000	810 000	713 000	698 000
Operating Profit	171 000	288 000	134 000	−342 000
Financial Income	2 000	1 000	0	1 000
Financial Costs	4 000	3 000	1 000	1 000
Financial Balance	−2 000	−2 000	−1 000	0
Dividends	0	0	0	0
Net Income	126 000	269 000	133 000	−342 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	299 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	628 000	0	0	0
Total Tangible Assets	927 000	0	0	0
Total Fiancial Fixed Assets	10 000	12 000	13 000	23 000
Total Fixed Assets	937 000	12 000	13 000	23 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	549 000	385 000	274 000	88 000
Total Current Assets	827 000	663 000	301 000	142 000
Total Assets	1 763 000	675 000	314 000	165 000
Total Equity	628 000	502 000	233 000	100 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	876 000	10 000	0	0
Creditors	18 000	5 000	7 000	25 000
Unpaid Taxes	147 000	70 000	51 000	22 000
Dividends	0	0	0	0
Other Current Debt	62 000	81 000	24 000	18 000
Total Current Debt	259 000	163 000	81 000	65 000
Total Equity and Debt	1 763 000	675 000	314 000	165 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,06 %	53,59 %	57,08 %	−342 %
Debt-to-Equity Ratio	1,39	0,02	0	0
Operating Profit Margin	9,23 %	26,21 %	15,82 %	−96,07 %
Current Ratio	3,19	4,07	3,72	2,18
Quick Ratio	3,19	4,07	3,72	2,18
Equity Ratio	0,36	0,74	0,74	0,61
Gross Profit Margin	84,94 %	85,99 %	82,76 %	53,37 %