BYLIVSUTVIKLING AS

7043 TRONDHEIM

Finances

Share Ownership

Return on Equity

993,33 %

Current Ratio

1,02

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 926 000	1 838 000	1 169 000	1 304 000
Net Income	298 000	322 000	−130 000	83 000
Total Assets	700 000	495 000	75 000	169 000
Total Equity	30 000	125 000	−196 000	−66 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 926 000	1 838 000	1 169 000	1 304 000
Expenditure	1 543 000	1 476 000	1 271 000	1 187 000
Operating Profit	383 000	361 000	−101 000	118 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	9 000	6 000	10 000
Financial Balance	1 000	−8 000	−6 000	−10 000
Earnings Before Tax	383 000	353 000	−107 000	108 000
Tax	85 000	31 000	23 000	25 000
Net Income	298 000	322 000	−130 000	83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	25 000	8 000	37 000
Total Current Assets	685 000	469 000	68 000	133 000
Total Assets	700 000	495 000	75 000	169 000
Total Retained Equity	6 000	101 000	−221 000	−91 000
Total Equity	30 000	125 000	−196 000	−66 000
Total Long-Term Debt	1 000	2 000	0	0
Total Current Debt	669 000	367 000	272 000	236 000
Total Equity and Debt	700 000	495 000	75 000	169 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 926 000	1 838 000	1 169 000	1 304 000
Other Income	0	0	0	0
Revenue	1 926 000	1 838 000	1 169 000	1 304 000
Cost of Goods Sold	0	0	48 000	28 000
Salary Costs	1 260 000	1 241 000	1 073 000	950 000
Depreciation	10 000	7 000	6 000	11 000
Impairment	0	0	0	0
Expenditure	1 543 000	1 476 000	1 271 000	1 187 000
Operating Profit	383 000	361 000	−101 000	118 000
Financial Income	1 000	1 000	0	0
Financial Costs	0	9 000	6 000	10 000
Financial Balance	1 000	−8 000	−6 000	−10 000
Dividends	393 000	0	0	0
Net Income	298 000	322 000	−130 000	83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	23 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	15 000	25 000	8 000	14 000
Total Tangible Assets	15 000	25 000	8 000	14 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 000	25 000	8 000	37 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	428 000	209 000	36 000	91 000
Total Current Assets	685 000	469 000	68 000	133 000
Total Assets	700 000	495 000	75 000	169 000
Total Equity	30 000	125 000	−196 000	−66 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	2 000	0	0
Creditors	14 000	24 000	10 000	15 000
Unpaid Taxes	156 000	188 000	119 000	129 000
Dividends	393 000	0	0	0
Other Current Debt	115 000	126 000	100 000	92 000
Total Current Debt	669 000	367 000	272 000	236 000
Total Equity and Debt	700 000	495 000	75 000	169 000

Financial indicators	2022	2021	2020	2019
Return on Equity	993,33 %	257,6 %	66,33 %	−125,76 %
Debt-to-Equity Ratio	0,03	0,02	−0	−0
Operating Profit Margin	19,89 %	19,64 %	−8,64 %	9,05 %
Current Ratio	1,02	1,28	0,25	0,56
Quick Ratio	1,02	1,28	0,25	0,56
Equity Ratio	0,04	0,25	−2,61	−0,39
Gross Profit Margin	100 %	100 %	95,89 %	97,85 %