N BYGG AS

3140 NØTTERØY

Finances

Share Ownership

Return on Equity

81,88 %

Current Ratio

1,01

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 437 000	4 200 000	2 712 000	1 912 000
Net Income	122 000	287 000	108 000	37 000
Total Assets	1 328 000	1 517 000	1 005 000	621 000
Total Equity	149 000	177 000	60 000	151 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 437 000	4 200 000	2 712 000	1 912 000
Expenditure	4 275 000	3 825 000	2 573 000	1 864 000
Operating Profit	162 000	376 000	139 000	48 000
Financial Income	0	0	0	0
Financial Costs	5 000	6 000	0	0
Financial Balance	−5 000	−6 000	0	0
Earnings Before Tax	157 000	369 000	139 000	48 000
Tax	36 000	82 000	31 000	10 000
Net Income	122 000	287 000	108 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	178 000	111 000	5 000	15 000
Total Current Assets	1 149 000	1 405 000	1 000 000	606 000
Total Assets	1 328 000	1 517 000	1 005 000	621 000
Total Retained Equity	119 000	147 000	30 000	121 000
Total Equity	149 000	177 000	60 000	151 000
Total Long-Term Debt	43 000	106 000	0	0
Total Current Debt	1 136 000	1 233 000	945 000	470 000
Total Equity and Debt	1 328 000	1 517 000	1 005 000	621 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 437 000	4 200 000	2 712 000	1 912 000
Other Income	0	0	0	0
Revenue	4 437 000	4 200 000	2 712 000	1 912 000
Cost of Goods Sold	847 000	1 214 000	585 000	462 000
Salary Costs	2 881 000	2 067 000	1 534 000	1 183 000
Depreciation	53 000	29 000	0	0
Impairment	0	0	0	0
Expenditure	4 275 000	3 825 000	2 573 000	1 864 000
Operating Profit	162 000	376 000	139 000	48 000
Financial Income	0	0	0	0
Financial Costs	5 000	6 000	0	0
Financial Balance	−5 000	−6 000	0	0
Dividends	150 000	170 000	200 000	0
Net Income	122 000	287 000	108 000	37 000

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	175 000	108 000	0	0
Total Tangible Assets	175 000	108 000	0	0
Total Fiancial Fixed Assets	3 000	3 000	5 000	15 000
Total Fixed Assets	178 000	111 000	5 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 132 000	776 000	781 000	310 000
Total Current Assets	1 149 000	1 405 000	1 000 000	606 000
Total Assets	1 328 000	1 517 000	1 005 000	621 000
Total Equity	149 000	177 000	60 000	151 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	43 000	106 000	0	0
Creditors	90 000	189 000	297 000	44 000
Unpaid Taxes	350 000	489 000	191 000	254 000
Dividends	150 000	170 000	200 000	0
Other Current Debt	509 000	304 000	226 000	161 000
Total Current Debt	1 136 000	1 233 000	945 000	470 000
Total Equity and Debt	1 328 000	1 517 000	1 005 000	621 000

Financial indicators	2022	2021	2020	2019
Return on Equity	81,88 %	162,15 %	180 %	24,5 %
Debt-to-Equity Ratio	0,29	0,6	0	0
Operating Profit Margin	3,65 %	8,95 %	5,13 %	2,51 %
Current Ratio	1,01	1,14	1,06	1,29
Quick Ratio	1,01	1,14	1,06	1,29
Equity Ratio	0,11	0,12	0,06	0,24
Gross Profit Margin	80,91 %	71,1 %	78,43 %	75,84 %