BYGGPROGRESS AS

3074 SANDE I VESTFOLD

Finances

Share Ownership

Return on Equity

123,62 %

Current Ratio

1,81

Debt-to-Equity Ratio

4,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 344 000	1 760 000	2 533 000	1 775 000
Net Income	246 000	−201 000	122 000	99 000
Total Assets	1 300 000	792 000	944 000	734 000
Total Equity	199 000	−48 000	153 000	128 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 344 000	1 760 000	2 533 000	1 775 000
Expenditure	5 016 000	1 950 000	2 349 000	1 631 000
Operating Profit	328 000	−190 000	184 000	144 000
Financial Income	0	0	0	0
Financial Costs	40 000	35 000	27 000	17 000
Financial Balance	−40 000	−35 000	−27 000	−17 000
Earnings Before Tax	289 000	−225 000	157 000	127 000
Tax	42 000	−25 000	35 000	29 000
Net Income	246 000	−201 000	122 000	99 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	767 000	316 000	408 000	475 000
Total Current Assets	533 000	476 000	536 000	259 000
Total Assets	1 300 000	792 000	944 000	734 000
Total Retained Equity	169 000	−78 000	123 000	98 000
Total Equity	199 000	−48 000	153 000	128 000
Total Long-Term Debt	807 000	285 000	369 000	402 000
Total Current Debt	294 000	555 000	422 000	204 000
Total Equity and Debt	1 300 000	792 000	944 000	734 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 248 000	1 536 000	2 522 000	1 769 000
Other Income	95 000	224 000	11 000	6 000
Revenue	5 344 000	1 760 000	2 533 000	1 775 000
Cost of Goods Sold	3 130 000	574 000	678 000	550 000
Salary Costs	1 040 000	608 000	1 122 000	678 000
Depreciation	74 000	76 000	78 000	65 000
Impairment	0	0	0	0
Expenditure	5 016 000	1 950 000	2 349 000	1 631 000
Operating Profit	328 000	−190 000	184 000	144 000
Financial Income	0	0	0	0
Financial Costs	40 000	35 000	27 000	17 000
Financial Balance	−40 000	−35 000	−27 000	−17 000
Dividends	0	0	0	0
Net Income	246 000	−201 000	122 000	99 000

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	760 000	308 000	400 000	467 000
Total Tangible Assets	760 000	308 000	400 000	467 000
Total Fiancial Fixed Assets	8 000	8 000	8 000	8 000
Total Fixed Assets	767 000	316 000	408 000	475 000
Stock	0	3 000	0	0
Total Investments	0	0	0	0
Cash, Bank	357 000	380 000	406 000	208 000
Total Current Assets	533 000	476 000	536 000	259 000
Total Assets	1 300 000	792 000	944 000	734 000
Total Equity	199 000	−48 000	153 000	128 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	807 000	285 000	369 000	402 000
Creditors	45 000	207 000	17 000	27 000
Unpaid Taxes	65 000	61 000	164 000	106 000
Dividends	0	0	0	0
Other Current Debt	184 000	137 000	210 000	62 000
Total Current Debt	294 000	555 000	422 000	204 000
Total Equity and Debt	1 300 000	792 000	944 000	734 000

Financial indicators	2022	2021	2020	2019
Return on Equity	123,62 %	418,75 %	79,74 %	77,34 %
Debt-to-Equity Ratio	4,06	−5,94	2,41	3,14
Operating Profit Margin	6,14 %	−10,8 %	7,26 %	8,11 %
Current Ratio	1,81	0,86	1,27	1,27
Quick Ratio	1,81	0,86	1,27	1,27
Equity Ratio	0,15	−0,06	0,16	0,17
Gross Profit Margin	41,43 %	67,39 %	73,23 %	69,01 %