BYGGSHOPPER AS

3186 HORTEN

Finances

Share Ownership

Return on Equity

43,67 %

Current Ratio

4,91

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 365 000	1 402 000	268 000	0
Net Income	383 000	407 000	65 000	0
Total Assets	1 100 000	1 132 000	379 000	224 000
Total Equity	877 000	644 000	326 000	224 000

Income (NOK)	2021	2020	2019
Revenue	1 365 000	1 402 000	268 000
Expenditure	981 000	994 000	202 000
Operating Profit	383 000	408 000	65 000
Financial Income	0	0	0
Financial Costs	0	1 000	0
Financial Balance	0	−1 000	0
Earnings Before Tax	383 000	407 000	65 000
Tax	0	0	0
Net Income	383 000	407 000	65 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	1 100 000	1 132 000	379 000	224 000
Total Assets	1 100 000	1 132 000	379 000	224 000
Total Retained Equity	827 000	594 000	276 000	174 000
Total Equity	877 000	644 000	326 000	224 000
Total Long-Term Debt	0	0	13 000	0
Total Current Debt	224 000	488 000	40 000	0
Total Equity and Debt	1 100 000	1 132 000	379 000	224 000

Cash flow (NOK)	2021	2020	2019
Sales Income	1 365 000	1 402 000	268 000
Other Income	0	0	0
Revenue	1 365 000	1 402 000	268 000
Cost of Goods Sold	608 000	717 000	134 000
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	981 000	994 000	202 000
Operating Profit	383 000	408 000	65 000
Financial Income	0	0	0
Financial Costs	0	1 000	0
Financial Balance	0	−1 000	0
Dividends	0	0	0
Net Income	383 000	407 000	65 000

Balance details (NOK)	2021	2020	2019	2018
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	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	476 000	361 000	241 000	76 000
Total Investments	0	0	0	0
Cash, Bank	116 000	333 000	68 000	0
Total Current Assets	1 100 000	1 132 000	379 000	224 000
Total Assets	1 100 000	1 132 000	379 000	224 000
Total Equity	877 000	644 000	326 000	224 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	13 000	0
Creditors	140 000	374 000	0	0
Unpaid Taxes	83 000	114 000	40 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	224 000	488 000	40 000	0
Total Equity and Debt	1 100 000	1 132 000	379 000	224 000

Financial indicators	2021	2020	2019	2018
Return on Equity	43,67 %	63,2 %	19,94 %	0 %
Debt-to-Equity Ratio	0	0	0,04	0
Operating Profit Margin	28,06 %	29,1 %	24,25 %	-
Current Ratio	4,91	2,32	9,48	-
Quick Ratio	−4,37	8,91	−1,89	−2,95
Equity Ratio	0,8	0,57	0,86	1
Gross Profit Margin	55,46 %	48,86 %	50 %	-