BYGGMESTER FRODE EVEN SUNDE AS

6037 EIDSNES

Finances

Share Ownership

Return on Equity

64,68 %

Current Ratio

1,61

Debt-to-Equity Ratio

0,74

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 865 000	2 542 000	2 301 000	2 480 000
Net Income	608 000	160 000	221 000	208 000
Total Assets	2 761 000	1 656 000	953 000	762 000
Total Equity	940 000	633 000	522 000	401 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 865 000	2 542 000	2 301 000	2 480 000
Expenditure	4 041 000	2 303 000	2 017 000	2 214 000
Operating Profit	825 000	239 000	284 000	266 000
Financial Income	0	0	0	0
Financial Costs	46 000	32 000	0	0
Financial Balance	−46 000	−32 000	0	0
Earnings Before Tax	779 000	207 000	284 000	266 000
Tax	171 000	46 000	62 000	59 000
Net Income	608 000	160 000	221 000	208 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	948 000	998 000	52 000	68 000
Total Current Assets	1 813 000	658 000	902 000	694 000
Total Assets	2 761 000	1 656 000	953 000	762 000
Total Retained Equity	910 000	603 000	492 000	371 000
Total Equity	940 000	633 000	522 000	401 000
Total Long-Term Debt	694 000	622 000	0	57 000
Total Current Debt	1 127 000	402 000	431 000	304 000
Total Equity and Debt	2 761 000	1 656 000	953 000	762 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 865 000	2 542 000	2 301 000	2 480 000
Other Income	0	0	0	0
Revenue	4 865 000	2 542 000	2 301 000	2 480 000
Cost of Goods Sold	2 582 000	1 328 000	1 162 000	1 431 000
Salary Costs	1 078 000	710 000	662 000	612 000
Depreciation	51 000	42 000	16 000	22 000
Impairment	0	0	0	0
Expenditure	4 041 000	2 303 000	2 017 000	2 214 000
Operating Profit	825 000	239 000	284 000	266 000
Financial Income	0	0	0	0
Financial Costs	46 000	32 000	0	0
Financial Balance	−46 000	−32 000	0	0
Dividends	300 000	50 000	100 000	50 000
Net Income	608 000	160 000	221 000	208 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	800 000	800 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	148 000	198 000	52 000	68 000
Total Tangible Assets	948 000	998 000	52 000	68 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	948 000	998 000	52 000	68 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 296 000	572 000	637 000	513 000
Total Current Assets	1 813 000	658 000	902 000	694 000
Total Assets	2 761 000	1 656 000	953 000	762 000
Total Equity	940 000	633 000	522 000	401 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	694 000	622 000	0	57 000
Creditors	372 000	154 000	121 000	69 000
Unpaid Taxes	186 000	93 000	76 000	76 000
Dividends	300 000	50 000	100 000	50 000
Other Current Debt	96 000	62 000	71 000	50 000
Total Current Debt	1 127 000	402 000	431 000	304 000
Total Equity and Debt	2 761 000	1 656 000	953 000	762 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,68 %	25,28 %	42,34 %	51,87 %
Debt-to-Equity Ratio	0,74	0,98	0	0,14
Operating Profit Margin	16,96 %	9,4 %	12,34 %	10,73 %
Current Ratio	1,61	1,64	2,09	2,28
Quick Ratio	1,61	1,64	2,09	2,28
Equity Ratio	0,34	0,38	0,55	0,53
Gross Profit Margin	46,93 %	47,76 %	49,5 %	42,3 %