BYGGFIRMA TRYGVE LARSEN AS

4521 LINDESNES

Finances

Share Ownership

Return on Equity

20,63 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 797 000	5 505 000	5 816 000	5 822 000
Net Income	273 000	233 000	194 000	219 000
Total Assets	2 531 000	1 717 000	1 790 000	1 271 000
Total Equity	1 323 000	1 051 000	818 000	624 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 797 000	5 505 000	5 816 000	5 822 000
Expenditure	4 445 000	5 206 000	5 567 000	5 540 000
Operating Profit	351 000	299 000	249 000	281 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Earnings Before Tax	350 000	299 000	249 000	281 000
Tax	77 000	66 000	55 000	62 000
Net Income	273 000	233 000	194 000	219 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	703 000	733 000	370 000	363 000
Total Current Assets	1 828 000	984 000	1 420 000	908 000
Total Assets	2 531 000	1 717 000	1 790 000	1 271 000
Total Retained Equity	1 303 000	1 031 000	798 000	604 000
Total Equity	1 323 000	1 051 000	818 000	624 000
Total Long-Term Debt	17 000	13 000	0	0
Total Current Debt	1 191 000	654 000	973 000	647 000
Total Equity and Debt	2 531 000	1 717 000	1 790 000	1 271 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 797 000	5 505 000	5 816 000	5 822 000
Other Income	0	0	0	0
Revenue	4 797 000	5 505 000	5 816 000	5 822 000
Cost of Goods Sold	2 928 000	3 520 000	3 727 000	3 695 000
Salary Costs	1 040 000	1 271 000	1 434 000	1 290 000
Depreciation	54 000	26 000	15 000	12 000
Impairment	0	0	0	0
Expenditure	4 445 000	5 206 000	5 567 000	5 540 000
Operating Profit	351 000	299 000	249 000	281 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	0	0
Financial Balance	−2 000	0	0	0
Dividends	0	0	0	0
Net Income	273 000	233 000	194 000	219 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	1 000	0
Real Eastate	329 000	329 000	329 000	329 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	374 000	404 000	41 000	34 000
Total Tangible Assets	703 000	733 000	370 000	363 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	703 000	733 000	370 000	363 000
Stock	0	0	0	0
Total Investments	100 000	0	0	0
Cash, Bank	864 000	372 000	570 000	259 000
Total Current Assets	1 828 000	984 000	1 420 000	908 000
Total Assets	2 531 000	1 717 000	1 790 000	1 271 000
Total Equity	1 323 000	1 051 000	818 000	624 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 000	13 000	0	0
Creditors	278 000	69 000	361 000	109 000
Unpaid Taxes	370 000	4 000	222 000	109 000
Dividends	0	0	0	0
Other Current Debt	470 000	528 000	335 000	367 000
Total Current Debt	1 191 000	654 000	973 000	647 000
Total Equity and Debt	2 531 000	1 717 000	1 790 000	1 271 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,63 %	22,17 %	23,72 %	35,1 %
Debt-to-Equity Ratio	0,01	0,01	0	0
Operating Profit Margin	7,32 %	5,43 %	4,28 %	4,83 %
Current Ratio	1,53	1,5	1,46	1,4
Quick Ratio	1,53	1,5	1,46	1,4
Equity Ratio	0,52	0,61	0,46	0,49
Gross Profit Margin	38,96 %	36,06 %	35,92 %	36,53 %