BYGGMESTER BINDE AS

7714 STEINKJER

Finances

Return on Equity

28,31 %

Current Ratio

1,28

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	38 598 000	27 083 000	34 788 000	38 193 000
Net Income	661 000	1 024 000	1 577 000	763 000
Total Assets	8 795 000	7 346 000	10 084 000	8 899 000
Total Equity	2 335 000	1 674 000	1 664 000	1 257 000

Income (NOK)	2022	2021	2020	2019
Revenue	38 598 000	27 083 000	34 788 000	38 193 000
Expenditure	37 738 000	25 767 000	32 758 000	37 085 000
Operating Profit	861 000	1 315 000	2 030 000	1 109 000
Financial Income	10 000	10 000	22 000	18 000
Financial Costs	23 000	12 000	31 000	124 000
Financial Balance	−13 000	−2 000	−9 000	−106 000
Earnings Before Tax	848 000	1 312 000	2 022 000	1 003 000
Tax	187 000	289 000	445 000	240 000
Net Income	661 000	1 024 000	1 577 000	763 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 647 000	2 327 000	1 041 000	1 074 000
Total Current Assets	7 147 000	5 019 000	9 044 000	7 825 000
Total Assets	8 795 000	7 346 000	10 084 000	8 899 000
Total Retained Equity	1 363 000	702 000	693 000	286 000
Total Equity	2 335 000	1 674 000	1 664 000	1 257 000
Total Long-Term Debt	875 000	340 000	968 000	1 254 000
Total Current Debt	5 585 000	5 333 000	7 452 000	6 387 000
Total Equity and Debt	8 795 000	7 346 000	10 084 000	8 899 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	38 598 000	27 083 000	34 613 000	38 176 000
Other Income	0	0	176 000	18 000
Revenue	38 598 000	27 083 000	34 788 000	38 193 000
Cost of Goods Sold	23 850 000	13 874 000	20 029 000	24 234 000
Salary Costs	11 230 000	9 754 000	10 315 000	10 214 000
Depreciation	300 000	244 000	242 000	286 000
Impairment	0	0	0	0
Expenditure	37 738 000	25 767 000	32 758 000	37 085 000
Operating Profit	861 000	1 315 000	2 030 000	1 109 000
Financial Income	10 000	10 000	22 000	18 000
Financial Costs	23 000	12 000	31 000	124 000
Financial Balance	−13 000	−2 000	−9 000	−106 000
Dividends	0	0	0	0
Net Income	661 000	1 024 000	1 577 000	763 000

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	597 000	740 000	932 000	955 000
Fixtures	648 000	86 000	84 000	84 000
Total Tangible Assets	1 246 000	825 000	1 016 000	1 039 000
Total Fiancial Fixed Assets	402 000	1 502 000	24 000	35 000
Total Fixed Assets	1 647 000	2 327 000	1 041 000	1 074 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 377 000	2 118 000	3 178 000	1 458 000
Total Current Assets	7 147 000	5 019 000	9 044 000	7 825 000
Total Assets	8 795 000	7 346 000	10 084 000	8 899 000
Total Equity	2 335 000	1 674 000	1 664 000	1 257 000
Short-Term Group Debt	0	1 300 000	1 500 000	1 518 000
Total Long-Term Debt	875 000	340 000	968 000	1 254 000
Creditors	3 148 000	1 306 000	2 400 000	2 044 000
Unpaid Taxes	1 060 000	765 000	1 013 000	902 000
Dividends	0	0	0	0
Other Current Debt	1 377 000	1 611 000	2 347 000	1 923 000
Total Current Debt	5 585 000	5 333 000	7 452 000	6 387 000
Total Equity and Debt	8 795 000	7 346 000	10 084 000	8 899 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,31 %	61,17 %	94,77 %	60,7 %
Debt-to-Equity Ratio	0,37	0,2	0,58	1
Operating Profit Margin	2,23 %	4,86 %	5,84 %	2,9 %
Current Ratio	1,28	0,94	1,21	1,23
Quick Ratio	1,28	0,94	1,21	1,23
Equity Ratio	0,27	0,23	0,17	0,14
Gross Profit Margin	38,21 %	48,77 %	42,43 %	36,55 %