BYGGAMETA AS

1929 AULI

Finances

Share Ownership

Return on Equity

−7,74 %

Current Ratio

1,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 271 000	17 365 000	17 213 000	11 776 000
Net Income	−172 000	−2 357 000	2 009 000	1 333 000
Total Assets	5 478 000	5 302 000	6 504 000	9 095 000
Total Equity	2 223 000	2 394 000	5 051 000	3 342 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 271 000	17 365 000	17 213 000	11 776 000
Expenditure	11 443 000	19 718 000	14 601 000	10 179 000
Operating Profit	−171 000	−2 353 000	2 612 000	1 597 000
Financial Income	2 000	1 000	1 000	2 000
Financial Costs	3 000	6 000	37 000	72 000
Financial Balance	−1 000	−5 000	−36 000	−70 000
Earnings Before Tax	−172 000	−2 358 000	2 576 000	1 527 000
Tax	−1 000	−1 000	567 000	194 000
Net Income	−172 000	−2 357 000	2 009 000	1 333 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	4 110 000	3 977 000	8 917 000
Total Current Assets	5 418 000	1 193 000	2 527 000	178 000
Total Assets	5 478 000	5 302 000	6 504 000	9 095 000
Total Retained Equity	2 193 000	2 364 000	5 021 000	3 312 000
Total Equity	2 223 000	2 394 000	5 051 000	3 342 000
Total Long-Term Debt	0	1 000	2 000	3 000
Total Current Debt	3 256 000	2 907 000	1 452 000	5 751 000
Total Equity and Debt	5 478 000	5 302 000	6 504 000	9 095 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 221 000	17 331 000	15 080 000	11 776 000
Other Income	1 050 000	34 000	2 133 000	0
Revenue	11 271 000	17 365 000	17 213 000	11 776 000
Cost of Goods Sold	9 203 000	17 673 000	10 536 000	8 567 000
Salary Costs	1 258 000	1 033 000	2 070 000	759 000
Depreciation	25 000	26 000	22 000	8 000
Impairment	0	0	0	0
Expenditure	11 443 000	19 718 000	14 601 000	10 179 000
Operating Profit	−171 000	−2 353 000	2 612 000	1 597 000
Financial Income	2 000	1 000	1 000	2 000
Financial Costs	3 000	6 000	37 000	72 000
Financial Balance	−1 000	−5 000	−36 000	−70 000
Dividends	0	300 000	300 000	0
Net Income	−172 000	−2 357 000	2 009 000	1 333 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	8 869 000
Machinery and Plant Facilities	40 000	53 000	72 000	39 000
Fixtures	20 000	32 000	5 000	9 000
Total Tangible Assets	60 000	85 000	77 000	8 917 000
Total Fiancial Fixed Assets	0	4 025 000	3 900 000	0
Total Fixed Assets	60 000	4 110 000	3 977 000	8 917 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	78 000	888 000	1 580 000	37 000
Total Current Assets	5 418 000	1 193 000	2 527 000	178 000
Total Assets	5 478 000	5 302 000	6 504 000	9 095 000
Total Equity	2 223 000	2 394 000	5 051 000	3 342 000
Short-Term Group Debt	2 578 000	600 000	0	0
Total Long-Term Debt	0	1 000	2 000	3 000
Creditors	129 000	1 709 000	366 000	4 280 000
Unpaid Taxes	171 000	295 000	286 000	35 000
Dividends	0	300 000	300 000	0
Other Current Debt	377 000	304 000	232 000	263 000
Total Current Debt	3 256 000	2 907 000	1 452 000	5 751 000
Total Equity and Debt	5 478 000	5 302 000	6 504 000	9 095 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,74 %	−98,45 %	39,77 %	39,89 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,52 %	−13,55 %	15,17 %	13,56 %
Current Ratio	1,66	0,41	1,74	0,03
Quick Ratio	1,66	0,41	1,74	0,03
Equity Ratio	0,41	0,45	0,78	0,37
Gross Profit Margin	18,35 %	−1,77 %	38,79 %	27,25 %