BYGGSIKRING AS

5073 BERGEN

Finances

Share Ownership

Return on Equity

18,13 %

Current Ratio

0,02

Debt-to-Equity Ratio

−1,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	311 000	13 000	0	0
Net Income	−918 000	−3 151 000	−539 000	−299 000
Total Assets	5 482 000	5 589 000	5 000	3 000
Total Equity	−5 064 000	−4 146 000	−995 000	−456 000

Income (NOK)	2022	2021	2020	2019
Revenue	311 000	13 000	0	0
Expenditure	946 000	3 112 000	524 000	274 000
Operating Profit	−636 000	−3 099 000	−524 000	−274 000
Financial Income	1 000	0	0	0
Financial Costs	283 000	52 000	15 000	26 000
Financial Balance	−282 000	−52 000	−15 000	−26 000
Earnings Before Tax	−918 000	−3 151 000	−539 000	−299 000
Tax	0	0	0	0
Net Income	−918 000	−3 151 000	−539 000	−299 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 461 000	5 434 000	0	0
Total Current Assets	21 000	155 000	5 000	3 000
Total Assets	5 482 000	5 589 000	5 000	3 000
Total Retained Equity	−5 094 000	−4 176 000	−1 025 000	−486 000
Total Equity	−5 064 000	−4 146 000	−995 000	−456 000
Total Long-Term Debt	9 533 000	7 906 000	960 000	159 000
Total Current Debt	1 014 000	1 829 000	40 000	300 000
Total Equity and Debt	5 482 000	5 589 000	5 000	3 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	311 000	13 000	0	0
Revenue	311 000	13 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	112 000	18 000	0	0
Impairment	0	0	0	0
Expenditure	946 000	3 112 000	524 000	274 000
Operating Profit	−636 000	−3 099 000	−524 000	−274 000
Financial Income	1 000	0	0	0
Financial Costs	283 000	52 000	15 000	26 000
Financial Balance	−282 000	−52 000	−15 000	−26 000
Dividends	0	0	0	0
Net Income	−918 000	−3 151 000	−539 000	−299 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 460 000	5 434 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 460 000	5 434 000	0	0
Total Fiancial Fixed Assets	2 000	0	0	0
Total Fixed Assets	5 461 000	5 434 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	145 000	1 000	0
Total Current Assets	21 000	155 000	5 000	3 000
Total Assets	5 482 000	5 589 000	5 000	3 000
Total Equity	−5 064 000	−4 146 000	−995 000	−456 000
Short-Term Group Debt	0	0	0	288 000
Total Long-Term Debt	9 533 000	7 906 000	960 000	159 000
Creditors	0	29 000	40 000	11 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 014 000	1 800 000	0	0
Total Current Debt	1 014 000	1 829 000	40 000	300 000
Total Equity and Debt	5 482 000	5 589 000	5 000	3 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,13 %	76 %	54,17 %	65,57 %
Debt-to-Equity Ratio	−1,88	−1,91	−0,96	−0,35
Operating Profit Margin	−204,5 %	−23 838,46 %	-	-
Current Ratio	0,02	0,08	0,13	0,01
Quick Ratio	0,02	0,08	0,13	0,01
Equity Ratio	−0,92	−0,74	−199	−152
Gross Profit Margin	100 %	100 %	-	-