BYGGMESTER SKILBRIGT AS

7624 EKNE

Finances

Share Ownership

Return on Equity

15,26 %

Current Ratio

2,17

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 922 000	2 816 000	1 553 000	2 038 000
Net Income	65 000	170 000	116 000	−26 000
Total Assets	699 000	801 000	517 000	412 000
Total Equity	426 000	360 000	190 000	74 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 922 000	2 816 000	1 553 000	2 038 000
Expenditure	2 833 000	2 581 000	1 396 000	2 064 000
Operating Profit	89 000	235 000	157 000	−24 000
Financial Income	0	0	0	0
Financial Costs	6 000	17 000	8 000	9 000
Financial Balance	−6 000	−17 000	−8 000	−9 000
Earnings Before Tax	84 000	218 000	149 000	−34 000
Tax	18 000	48 000	33 000	−7 000
Net Income	65 000	170 000	116 000	−26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	271 000	334 000	158 000	233 000
Total Current Assets	428 000	467 000	359 000	179 000
Total Assets	699 000	801 000	517 000	412 000
Total Retained Equity	396 000	330 000	160 000	44 000
Total Equity	426 000	360 000	190 000	74 000
Total Long-Term Debt	76 000	167 000	96 000	121 000
Total Current Debt	197 000	274 000	231 000	218 000
Total Equity and Debt	699 000	801 000	517 000	412 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 922 000	2 816 000	1 553 000	2 038 000
Other Income	0	0	0	0
Revenue	2 922 000	2 816 000	1 553 000	2 038 000
Cost of Goods Sold	1 980 000	1 856 000	782 000	1 214 000
Salary Costs	580 000	505 000	435 000	516 000
Depreciation	94 000	45 000	42 000	35 000
Impairment	0	0	0	0
Expenditure	2 833 000	2 581 000	1 396 000	2 064 000
Operating Profit	89 000	235 000	157 000	−24 000
Financial Income	0	0	0	0
Financial Costs	6 000	17 000	8 000	9 000
Financial Balance	−6 000	−17 000	−8 000	−9 000
Dividends	0	0	0	0
Net Income	65 000	170 000	116 000	−26 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	26 000	59 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	271 000	334 000	132 000	174 000
Total Tangible Assets	271 000	334 000	132 000	174 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	271 000	334 000	158 000	233 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	297 000	176 000	160 000	179 000
Total Current Assets	428 000	467 000	359 000	179 000
Total Assets	699 000	801 000	517 000	412 000
Total Equity	426 000	360 000	190 000	74 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	76 000	167 000	96 000	121 000
Creditors	0	182 000	100 000	88 000
Unpaid Taxes	120 000	34 000	89 000	79 000
Dividends	0	0	0	0
Other Current Debt	53 000	46 000	42 000	50 000
Total Current Debt	197 000	274 000	231 000	218 000
Total Equity and Debt	699 000	801 000	517 000	412 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,26 %	47,22 %	61,05 %	−35,14 %
Debt-to-Equity Ratio	0,18	0,46	0,51	1,64
Operating Profit Margin	3,05 %	8,35 %	10,11 %	−1,18 %
Current Ratio	2,17	1,7	1,55	0,82
Quick Ratio	2,17	1,7	1,55	0,82
Equity Ratio	0,61	0,45	0,37	0,18
Gross Profit Margin	32,24 %	34,09 %	49,65 %	40,43 %