BYGU EIENDOM AS

2409 ELVERUM

Finances

Share Ownership

Return on Equity

2,94 %

Current Ratio

1,45

Debt-to-Equity Ratio

3,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 315 000	818 000	798 000	710 000
Net Income	63 000	289 000	230 000	201 000
Total Assets	10 333 000	5 650 000	5 784 000	5 999 000
Total Equity	2 141 000	2 078 000	1 789 000	1 759 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 315 000	818 000	798 000	710 000
Expenditure	868 000	320 000	314 000	279 000
Operating Profit	448 000	498 000	483 000	431 000
Financial Income	4 000	0	0	1 000
Financial Costs	328 000	128 000	188 000	174 000
Financial Balance	−324 000	−128 000	−188 000	−173 000
Earnings Before Tax	125 000	371 000	295 000	258 000
Tax	62 000	82 000	65 000	57 000
Net Income	63 000	289 000	230 000	201 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 993 000	5 293 000	5 474 000	5 655 000
Total Current Assets	340 000	357 000	311 000	344 000
Total Assets	10 333 000	5 650 000	5 784 000	5 999 000
Total Retained Equity	1 141 000	1 078 000	789 000	759 000
Total Equity	2 141 000	2 078 000	1 789 000	1 759 000
Total Long-Term Debt	7 958 000	3 251 000	3 555 000	3 958 000
Total Current Debt	234 000	321 000	441 000	283 000
Total Equity and Debt	10 333 000	5 650 000	5 784 000	5 999 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 000	181 000	0	0
Other Income	1 312 000	637 000	798 000	710 000
Revenue	1 315 000	818 000	798 000	710 000
Cost of Goods Sold	0	27 000	0	0
Salary Costs	0	0	0	0
Depreciation	325 000	181 000	181 000	181 000
Impairment	0	0	0	0
Expenditure	868 000	320 000	314 000	279 000
Operating Profit	448 000	498 000	483 000	431 000
Financial Income	4 000	0	0	1 000
Financial Costs	328 000	128 000	188 000	174 000
Financial Balance	−324 000	−128 000	−188 000	−173 000
Dividends	0	0	200 000	0
Net Income	63 000	289 000	230 000	201 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	271 000	0	0	0
Total Intangible Assets	271 000	0	0	0
Real Eastate	9 696 000	5 257 000	5 428 000	5 599 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	26 000	36 000	46 000	56 000
Total Tangible Assets	9 722 000	5 293 000	5 474 000	5 655 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 993 000	5 293 000	5 474 000	5 655 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	338 000	124 000	137 000	352 000
Total Current Assets	340 000	357 000	311 000	344 000
Total Assets	10 333 000	5 650 000	5 784 000	5 999 000
Total Equity	2 141 000	2 078 000	1 789 000	1 759 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 958 000	3 251 000	3 555 000	3 958 000
Creditors	146 000	18 000	0	54 000
Unpaid Taxes	51 000	36 000	0	0
Dividends	0	0	200 000	0
Other Current Debt	0	181 000	173 000	173 000
Total Current Debt	234 000	321 000	441 000	283 000
Total Equity and Debt	10 333 000	5 650 000	5 784 000	5 999 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,94 %	13,91 %	12,86 %	11,43 %
Debt-to-Equity Ratio	3,72	1,56	1,99	2,25
Operating Profit Margin	34,07 %	60,88 %	60,53 %	60,7 %
Current Ratio	1,45	1,11	0,71	1,22
Quick Ratio	1,45	1,11	0,71	1,22
Equity Ratio	0,21	0,37	0,31	0,29
Gross Profit Margin	100 %	96,7 %	100 %	100 %