BYGGMESTERKONTORET SKADETAKST AS

0690 OSLO

Finances

Share Ownership

Return on Equity

161,46 %

Current Ratio

0,68

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 737 000	1 669 000	2 362 000	1 352 000
Net Income	−155 000	63 000	110 000	−78 000
Total Assets	207 000	477 000	306 000	298 000
Total Equity	−96 000	59 000	−4 000	−114 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 737 000	1 669 000	2 362 000	1 352 000
Expenditure	1 886 000	1 601 000	2 241 000	1 386 000
Operating Profit	−150 000	68 000	121 000	−34 000
Financial Income	0	0	1 000	0
Financial Costs	5 000	0	12 000	17 000
Financial Balance	−5 000	0	−11 000	−17 000
Earnings Before Tax	−155 000	68 000	110 000	−51 000
Tax	0	5 000	0	27 000
Net Income	−155 000	63 000	110 000	−78 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	12 000
Total Current Assets	207 000	477 000	306 000	286 000
Total Assets	207 000	477 000	306 000	298 000
Total Retained Equity	−126 000	29 000	−34 000	−144 000
Total Equity	−96 000	59 000	−4 000	−114 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	304 000	418 000	310 000	412 000
Total Equity and Debt	207 000	477 000	306 000	298 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 677 000	1 608 000	2 362 000	1 352 000
Other Income	60 000	61 000	0	0
Revenue	1 737 000	1 669 000	2 362 000	1 352 000
Cost of Goods Sold	720 000	700 000	995 000	219 000
Salary Costs	967 000	692 000	1 017 000	907 000
Depreciation	0	0	12 000	12 000
Impairment	0	0	0	0
Expenditure	1 886 000	1 601 000	2 241 000	1 386 000
Operating Profit	−150 000	68 000	121 000	−34 000
Financial Income	0	0	1 000	0
Financial Costs	5 000	0	12 000	17 000
Financial Balance	−5 000	0	−11 000	−17 000
Dividends	0	0	0	0
Net Income	−155 000	63 000	110 000	−78 000

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	0	0	0	0
Fixtures	0	0	0	12 000
Total Tangible Assets	0	0	0	12 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	12 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	145 000	335 000	306 000	161 000
Total Current Assets	207 000	477 000	306 000	286 000
Total Assets	207 000	477 000	306 000	298 000
Total Equity	−96 000	59 000	−4 000	−114 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	61 000	137 000	39 000	63 000
Unpaid Taxes	85 000	142 000	102 000	135 000
Dividends	0	0	0	0
Other Current Debt	158 000	133 000	169 000	213 000
Total Current Debt	304 000	418 000	310 000	412 000
Total Equity and Debt	207 000	477 000	306 000	298 000

Financial indicators	2022	2021	2020	2019
Return on Equity	161,46 %	106,78 %	−2 750 %	68,42 %
Debt-to-Equity Ratio	−0	0	−0	−0
Operating Profit Margin	−8,64 %	4,07 %	5,12 %	−2,51 %
Current Ratio	0,68	1,14	0,99	0,69
Quick Ratio	0,68	1,14	0,99	0,69
Equity Ratio	−0,46	0,12	−0,01	−0,38
Gross Profit Margin	58,55 %	58,06 %	57,87 %	83,8 %