2B PROSJEKT AS

1555 SON

Finances

Share Ownership

Return on Equity

−97,04 %

Current Ratio

669,75

Debt-to-Equity Ratio

21,12

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 162 000	9 960 000	2 172 000	56 000
Net Income	−131 000	316 000	239 000	−36 000
Total Assets	2 990 000	4 242 000	3 902 000	2 194 000
Total Equity	135 000	266 000	−50 000	−289 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 162 000	9 960 000	2 172 000	56 000
Expenditure	3 273 000	9 490 000	1 811 000	13 000
Operating Profit	−111 000	470 000	361 000	43 000
Financial Income	0	15 000	0	0
Financial Costs	36 000	103 000	123 000	78 000
Financial Balance	−36 000	−88 000	−123 000	−78 000
Earnings Before Tax	−146 000	383 000	239 000	−36 000
Tax	−15 000	67 000	0	0
Net Income	−131 000	316 000	239 000	−36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	311 000	3 175 000	2 972 000	2 194 000
Total Current Assets	2 679 000	1 067 000	930 000	1 000
Total Assets	2 990 000	4 242 000	3 902 000	2 194 000
Total Retained Equity	105 000	236 000	−80 000	−319 000
Total Equity	135 000	266 000	−50 000	−289 000
Total Long-Term Debt	2 851 000	2 920 000	2 884 000	2 483 000
Total Current Debt	4 000	1 056 000	1 069 000	0
Total Equity and Debt	2 990 000	4 242 000	3 902 000	2 194 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 254 000	9 611 000	2 232 000	56 000
Other Income	−92 000	349 000	−60 000	0
Revenue	3 162 000	9 960 000	2 172 000	56 000
Cost of Goods Sold	2 849 000	7 266 000	431 000	0
Salary Costs	0	1 233 000	867 000	0
Depreciation	204 000	242 000	112 000	0
Impairment	45 000	0	0	0
Expenditure	3 273 000	9 490 000	1 811 000	13 000
Operating Profit	−111 000	470 000	361 000	43 000
Financial Income	0	15 000	0	0
Financial Costs	36 000	103 000	123 000	78 000
Financial Balance	−36 000	−88 000	−123 000	−78 000
Dividends	0	0	0	0
Net Income	−131 000	316 000	239 000	−36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	2 346 000	2 365 000	2 194 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	311 000	829 000	607 000	0
Total Tangible Assets	311 000	3 175 000	2 972 000	2 194 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	311 000	3 175 000	2 972 000	2 194 000
Stock	2 432 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	59 000	219 000	320 000	1 000
Total Current Assets	2 679 000	1 067 000	930 000	1 000
Total Assets	2 990 000	4 242 000	3 902 000	2 194 000
Total Equity	135 000	266 000	−50 000	−289 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 851 000	2 920 000	2 884 000	2 483 000
Creditors	3 000	388 000	635 000	0
Unpaid Taxes	0	90 000	224 000	0
Dividends	0	0	0	0
Other Current Debt	1 000	527 000	209 000	0
Total Current Debt	4 000	1 056 000	1 069 000	0
Total Equity and Debt	2 990 000	4 242 000	3 902 000	2 194 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−97,04 %	118,8 %	−478 %	12,46 %
Debt-to-Equity Ratio	21,12	10,98	−57,68	−8,59
Operating Profit Margin	−3,51 %	4,72 %	16,62 %	76,79 %
Current Ratio	669,75	1,01	0,87	-
Quick Ratio	−1,1	1,01	0,87	-
Equity Ratio	0,05	0,06	−0,01	−0,13
Gross Profit Margin	9,9 %	27,05 %	80,16 %	100 %