BYGGKONSTRUKSJON AS

2055 NORDKISA

Finances

Share Ownership

Return on Equity

−28,04 %

Current Ratio

0,26

Debt-to-Equity Ratio

−1,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	857 000	1 389 000	1 518 000	3 947 000
Net Income	127 000	565 000	516 000	916 000
Total Assets	526 000	450 000	2 217 000	2 928 000
Total Equity	−453 000	−455 000	1 503 000	1 861 000

Income (NOK)	2022	2021	2020	2019
Revenue	857 000	1 389 000	1 518 000	3 947 000
Expenditure	601 000	651 000	843 000	2 770 000
Operating Profit	256 000	737 000	675 000	1 177 000
Financial Income	0	0	0	12 000
Financial Costs	94 000	13 000	12 000	18 000
Financial Balance	−94 000	−13 000	−12 000	−6 000
Earnings Before Tax	162 000	724 000	663 000	1 171 000
Tax	36 000	159 000	147 000	254 000
Net Income	127 000	565 000	516 000	916 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	424 000	313 000	573 000	729 000
Total Current Assets	103 000	137 000	1 645 000	2 199 000
Total Assets	526 000	450 000	2 217 000	2 928 000
Total Retained Equity	−483 000	−485 000	1 473 000	1 831 000
Total Equity	−453 000	−455 000	1 503 000	1 861 000
Total Long-Term Debt	584 000	−1 995 000	312 000	369 000
Total Current Debt	395 000	2 900 000	403 000	698 000
Total Equity and Debt	526 000	450 000	2 217 000	2 928 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	857 000	1 057 000	1 456 000	3 947 000
Other Income	0	332 000	62 000	0
Revenue	857 000	1 389 000	1 518 000	3 947 000
Cost of Goods Sold	28 000	38 000	267 000	1 417 000
Salary Costs	312 000	345 000	203 000	758 000
Depreciation	74 000	79 000	156 000	200 000
Impairment	0	0	0	0
Expenditure	601 000	651 000	843 000	2 770 000
Operating Profit	256 000	737 000	675 000	1 177 000
Financial Income	0	0	0	12 000
Financial Costs	94 000	13 000	12 000	18 000
Financial Balance	−94 000	−13 000	−12 000	−6 000
Dividends	125 000	2 522 000	874 000	100 000
Net Income	127 000	565 000	516 000	916 000

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	239 000	313 000	573 000	729 000
Total Tangible Assets	239 000	313 000	573 000	729 000
Total Fiancial Fixed Assets	185 000	0	0	0
Total Fixed Assets	424 000	313 000	573 000	729 000
Stock	0	0	1 479 000	1 150 000
Total Investments	0	0	0	0
Cash, Bank	81 000	125 000	62 000	674 000
Total Current Assets	103 000	137 000	1 645 000	2 199 000
Total Assets	526 000	450 000	2 217 000	2 928 000
Total Equity	−453 000	−455 000	1 503 000	1 861 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	584 000	−1 995 000	312 000	369 000
Creditors	100 000	75 000	74 000	172 000
Unpaid Taxes	82 000	79 000	27 000	41 000
Dividends	125 000	2 522 000	874 000	100 000
Other Current Debt	52 000	64 000	155 000	230 000
Total Current Debt	395 000	2 900 000	403 000	698 000
Total Equity and Debt	526 000	450 000	2 217 000	2 928 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−28,04 %	−124,18 %	34,33 %	49,22 %
Debt-to-Equity Ratio	−1,29	4,38	0,21	0,2
Operating Profit Margin	29,87 %	53,06 %	44,47 %	29,82 %
Current Ratio	0,26	0,05	4,08	3,15
Quick Ratio	0,26	0,05	−1,53	−4,87
Equity Ratio	−0,86	−1,01	0,68	0,64
Gross Profit Margin	96,73 %	97,26 %	82,41 %	64,1 %