FÅVANG BYGG AS

2634 FÅVANG

Finances

Return on Equity

42,32 %

Current Ratio

1,74

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2021	2020	2019	2018
Revenue	12 792 000	5 103 000	3 924 000	4 212 000
Net Income	543 000	432 000	76 000	130 000
Total Assets	2 144 000	1 663 000	1 092 000	1 122 000
Total Equity	1 283 000	716 000	576 000	501 000

Income (NOK)	2021	2020	2019	2018
Revenue	12 792 000	5 103 000	3 924 000	4 212 000
Expenditure	12 085 000	4 532 000	3 814 000	4 035 000
Operating Profit	707 000	571 000	110 000	177 000
Financial Income	0	0	0	0
Financial Costs	11 000	17 000	13 000	9 000
Financial Balance	−11 000	−17 000	−13 000	−9 000
Earnings Before Tax	696 000	554 000	97 000	168 000
Tax	153 000	122 000	21 000	38 000
Net Income	543 000	432 000	76 000	130 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	925 000	687 000	515 000	458 000
Total Current Assets	1 219 000	975 000	576 000	664 000
Total Assets	2 144 000	1 663 000	1 092 000	1 122 000
Total Retained Equity	1 253 000	686 000	546 000	471 000
Total Equity	1 283 000	716 000	576 000	501 000
Total Long-Term Debt	162 000	179 000	206 000	231 000
Total Current Debt	699 000	769 000	310 000	391 000
Total Equity and Debt	2 144 000	1 663 000	1 092 000	1 122 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	12 701 000	5 102 000	3 924 000	4 210 000
Other Income	90 000	0	0	3 000
Revenue	12 792 000	5 103 000	3 924 000	4 212 000
Cost of Goods Sold	9 913 000	3 188 000	2 281 000	2 690 000
Salary Costs	1 263 000	842 000	1 101 000	832 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 085 000	4 532 000	3 814 000	4 035 000
Operating Profit	707 000	571 000	110 000	177 000
Financial Income	0	0	0	0
Financial Costs	11 000	17 000	13 000	9 000
Financial Balance	−11 000	−17 000	−13 000	−9 000
Dividends	0	0	0	0
Net Income	543 000	432 000	76 000	130 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	637 000	534 000	455 000	378 000
Fixtures	224 000	74 000	0	0
Total Tangible Assets	861 000	607 000	455 000	378 000
Total Fiancial Fixed Assets	64 000	80 000	60 000	80 000
Total Fixed Assets	925 000	687 000	515 000	458 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	865 000	878 000	354 000	511 000
Total Current Assets	1 219 000	975 000	576 000	664 000
Total Assets	2 144 000	1 663 000	1 092 000	1 122 000
Total Equity	1 283 000	716 000	576 000	501 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	162 000	179 000	206 000	231 000
Creditors	254 000	541 000	293 000	147 000
Unpaid Taxes	104 000	162 000	138 000	225 000
Dividends	0	0	0	0
Other Current Debt	150 000	−60 000	−128 000	17 000
Total Current Debt	699 000	769 000	310 000	391 000
Total Equity and Debt	2 144 000	1 663 000	1 092 000	1 122 000

Financial indicators	2021	2020	2019	2018
Return on Equity	42,32 %	60,34 %	13,19 %	25,95 %
Debt-to-Equity Ratio	0,13	0,25	0,36	0,46
Operating Profit Margin	5,53 %	11,19 %	2,8 %	4,2 %
Current Ratio	1,74	1,27	1,86	1,7
Quick Ratio	1,74	1,27	1,86	1,7
Equity Ratio	0,6	0,43	0,53	0,45
Gross Profit Margin	22,51 %	37,53 %	41,87 %	36,13 %