TOTAL BYGGPARTNER AS

2015 LEIRSUND

Finances

Share Ownership

Return on Equity

−39,02 %

Current Ratio

4,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 000	41 000	92 000	0
Net Income	−16 000	−33 000	54 000	−136 000
Total Assets	54 000	60 000	263 000	192 000
Total Equity	41 000	58 000	246 000	192 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 000	41 000	92 000	0
Expenditure	30 000	74 000	39 000	135 000
Operating Profit	−16 000	−33 000	54 000	−136 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−16 000	−33 000	54 000	−136 000
Tax	0	0	0	0
Net Income	−16 000	−33 000	54 000	−136 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	167 000	191 000
Total Current Assets	54 000	60 000	96 000	1 000
Total Assets	54 000	60 000	263 000	192 000
Total Retained Equity	11 000	28 000	216 000	162 000
Total Equity	41 000	58 000	246 000	192 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	12 000	2 000	17 000	0
Total Equity and Debt	54 000	60 000	263 000	192 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 000	41 000	92 000	0
Other Income	0	0	0	0
Revenue	14 000	41 000	92 000	0
Cost of Goods Sold	11 000	52 000	28 000	6 000
Salary Costs	0	0	0	8 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	30 000	74 000	39 000	135 000
Operating Profit	−16 000	−33 000	54 000	−136 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	155 000	0	0
Net Income	−16 000	−33 000	54 000	−136 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	167 000	191 000
Total Fixed Assets	0	0	167 000	191 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	51 000	53 000	96 000	1 000
Total Current Assets	54 000	60 000	96 000	1 000
Total Assets	54 000	60 000	263 000	192 000
Total Equity	41 000	58 000	246 000	192 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	2 000	1 000	0
Unpaid Taxes	0	0	16 000	0
Dividends	0	155 000	0	0
Other Current Debt	10 000	0	0	0
Total Current Debt	12 000	2 000	17 000	0
Total Equity and Debt	54 000	60 000	263 000	192 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−39,02 %	−56,9 %	21,95 %	−70,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−114,29 %	−80,49 %	58,7 %	-
Current Ratio	4,5	30	5,65	-
Quick Ratio	4,5	30	5,65	-
Equity Ratio	0,76	0,97	0,94	1
Gross Profit Margin	21,43 %	−26,83 %	69,57 %	-