BYGGMESTER BENGT OLSEN AS

1621 GRESSVIK

Finances

Share Ownership

Return on Equity

76,87 %

Current Ratio

2,64

Debt-to-Equity Ratio

0,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	23 760 000	14 036 000	9 295 000	11 318 000
Net Income	2 472 000	143 000	216 000	173 000
Total Assets	7 047 000	3 717 000	2 039 000	2 145 000
Total Equity	3 216 000	408 000	343 000	126 000

Income (NOK)	2022	2021	2020	2019
Revenue	23 760 000	14 036 000	9 295 000	11 318 000
Expenditure	20 870 000	13 828 000	9 022 000	11 123 000
Operating Profit	2 890 000	209 000	274 000	195 000
Financial Income	0	0	0	0
Financial Costs	229 000	26 000	19 000	23 000
Financial Balance	−229 000	−26 000	−19 000	−23 000
Earnings Before Tax	2 662 000	183 000	255 000	173 000
Tax	190 000	40 000	39 000	0
Net Income	2 472 000	143 000	216 000	173 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 545 000	1 409 000	601 000	459 000
Total Current Assets	5 502 000	2 308 000	1 439 000	1 686 000
Total Assets	7 047 000	3 717 000	2 039 000	2 145 000
Total Retained Equity	3 016 000	208 000	143 000	−74 000
Total Equity	3 216 000	408 000	343 000	126 000
Total Long-Term Debt	1 746 000	1 547 000	726 000	904 000
Total Current Debt	2 086 000	1 762 000	970 000	1 115 000
Total Equity and Debt	7 047 000	3 717 000	2 039 000	2 145 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	23 661 000	14 018 000	9 257 000	10 604 000
Other Income	99 000	19 000	38 000	715 000
Revenue	23 760 000	14 036 000	9 295 000	11 318 000
Cost of Goods Sold	14 775 000	9 109 000	4 675 000	7 030 000
Salary Costs	3 415 000	2 768 000	2 990 000	2 699 000
Depreciation	480 000	217 000	114 000	115 000
Impairment	0	0	0	0
Expenditure	20 870 000	13 828 000	9 022 000	11 123 000
Operating Profit	2 890 000	209 000	274 000	195 000
Financial Income	0	0	0	0
Financial Costs	229 000	26 000	19 000	23 000
Financial Balance	−229 000	−26 000	−19 000	−23 000
Dividends	700 000	0	0	0
Net Income	2 472 000	143 000	216 000	173 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	0	6 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 540 000	1 409 000	439 000	459 000
Total Tangible Assets	1 540 000	1 409 000	439 000	459 000
Total Fiancial Fixed Assets	0	0	156 000	0
Total Fixed Assets	1 545 000	1 409 000	601 000	459 000
Stock	640 000	680 000	112 000	160 000
Total Investments	0	0	0	0
Cash, Bank	2 925 000	126 000	367 000	18 000
Total Current Assets	5 502 000	2 308 000	1 439 000	1 686 000
Total Assets	7 047 000	3 717 000	2 039 000	2 145 000
Total Equity	3 216 000	408 000	343 000	126 000
Short-Term Group Debt	239 000	100 000	0	0
Total Long-Term Debt	1 746 000	1 547 000	726 000	904 000
Creditors	61 000	793 000	19 000	303 000
Unpaid Taxes	633 000	311 000	454 000	216 000
Dividends	700 000	0	0	0
Other Current Debt	298 000	558 000	453 000	596 000
Total Current Debt	2 086 000	1 762 000	970 000	1 115 000
Total Equity and Debt	7 047 000	3 717 000	2 039 000	2 145 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,87 %	35,05 %	62,97 %	137,3 %
Debt-to-Equity Ratio	0,54	3,79	2,12	7,17
Operating Profit Margin	12,16 %	1,49 %	2,95 %	1,72 %
Current Ratio	2,64	1,31	1,48	1,51
Quick Ratio	3,8	2,13	1,68	1,77
Equity Ratio	0,46	0,11	0,17	0,06
Gross Profit Margin	37,82 %	35,1 %	49,7 %	37,89 %