BZ BYGG AS

1954 SETSKOG

Finances

Share Ownership

Return on Equity

42,18 %

Current Ratio

1,18

Debt-to-Equity Ratio

0,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 094 000	5 579 000	5 310 000	5 803 000
Net Income	345 000	476 000	210 000	709 000
Total Assets	2 893 000	2 568 000	2 452 000	2 220 000
Total Equity	818 000	474 000	598 000	808 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 094 000	5 579 000	5 310 000	5 803 000
Expenditure	7 621 000	4 962 000	5 020 000	4 881 000
Operating Profit	472 000	617 000	291 000	923 000
Financial Income	0	0	0	1 000
Financial Costs	26 000	9 000	10 000	12 000
Financial Balance	−26 000	−9 000	−10 000	−11 000
Earnings Before Tax	446 000	608 000	282 000	911 000
Tax	101 000	132 000	72 000	202 000
Net Income	345 000	476 000	210 000	709 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	733 000	495 000	234 000	239 000
Total Current Assets	2 160 000	2 073 000	2 218 000	1 980 000
Total Assets	2 893 000	2 568 000	2 452 000	2 220 000
Total Retained Equity	788 000	444 000	568 000	778 000
Total Equity	818 000	474 000	598 000	808 000
Total Long-Term Debt	251 000	1 000	0	6 000
Total Current Debt	1 824 000	2 094 000	1 854 000	1 405 000
Total Equity and Debt	2 893 000	2 568 000	2 452 000	2 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 094 000	5 543 000	5 266 000	5 803 000
Other Income	0	36 000	44 000	0
Revenue	8 094 000	5 579 000	5 310 000	5 803 000
Cost of Goods Sold	368 000	250 000	155 000	444 000
Salary Costs	5 832 000	3 992 000	4 066 000	3 666 000
Depreciation	189 000	105 000	84 000	77 000
Impairment	0	0	0	0
Expenditure	7 621 000	4 962 000	5 020 000	4 881 000
Operating Profit	472 000	617 000	291 000	923 000
Financial Income	0	0	0	1 000
Financial Costs	26 000	9 000	10 000	12 000
Financial Balance	−26 000	−9 000	−10 000	−11 000
Dividends	0	400 000	0	0
Net Income	345 000	476 000	210 000	709 000

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	710 000	472 000	212 000	217 000
Total Tangible Assets	710 000	472 000	212 000	217 000
Total Fiancial Fixed Assets	23 000	23 000	23 000	23 000
Total Fixed Assets	733 000	495 000	234 000	239 000
Stock	2 000	10 000	0	0
Total Investments	0	0	0	0
Cash, Bank	605 000	1 390 000	1 468 000	646 000
Total Current Assets	2 160 000	2 073 000	2 218 000	1 980 000
Total Assets	2 893 000	2 568 000	2 452 000	2 220 000
Total Equity	818 000	474 000	598 000	808 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	251 000	1 000	0	6 000
Creditors	87 000	39 000	150 000	72 000
Unpaid Taxes	843 000	832 000	973 000	479 000
Dividends	0	400 000	0	0
Other Current Debt	791 000	691 000	653 000	648 000
Total Current Debt	1 824 000	2 094 000	1 854 000	1 405 000
Total Equity and Debt	2 893 000	2 568 000	2 452 000	2 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,18 %	100,42 %	35,12 %	87,75 %
Debt-to-Equity Ratio	0,31	0	0	0,01
Operating Profit Margin	5,83 %	11,06 %	5,48 %	15,91 %
Current Ratio	1,18	0,99	1,2	1,41
Quick Ratio	1,19	0,99	1,2	1,41
Equity Ratio	0,28	0,18	0,24	0,36
Gross Profit Margin	95,45 %	95,52 %	97,08 %	92,35 %