BYGGMESTER TRON WAHL-WESTRENG AS

0590 OSLO

Finances

Share Ownership

Return on Equity

7,96 %

Current Ratio

1,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 212 000	9 242 000	6 752 000	6 205 000
Net Income	44 000	273 000	106 000	36 000
Total Assets	1 132 000	1 433 000	1 077 000	685 000
Total Equity	553 000	609 000	336 000	230 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 212 000	9 242 000	6 752 000	6 205 000
Expenditure	8 155 000	8 891 000	6 615 000	6 159 000
Operating Profit	58 000	351 000	137 000	46 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Earnings Before Tax	58 000	351 000	136 000	46 000
Tax	13 000	77 000	30 000	10 000
Net Income	44 000	273 000	106 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 000	3 000	6 000	0
Total Current Assets	1 109 000	1 431 000	1 071 000	685 000
Total Assets	1 132 000	1 433 000	1 077 000	685 000
Total Retained Equity	523 000	579 000	306 000	0
Total Equity	553 000	609 000	336 000	230 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	579 000	825 000	741 000	455 000
Total Equity and Debt	1 132 000	1 433 000	1 077 000	685 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 212 000	9 242 000	6 752 000	6 205 000
Other Income	0	0	0	0
Revenue	8 212 000	9 242 000	6 752 000	6 205 000
Cost of Goods Sold	6 432 000	7 546 000	5 434 000	1 179 000
Salary Costs	1 180 000	924 000	756 000	655 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	8 155 000	8 891 000	6 615 000	6 159 000
Operating Profit	58 000	351 000	137 000	46 000
Financial Income	0	0	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	0	−1 000	0
Dividends	0	0	0	0
Net Income	44 000	273 000	106 000	36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	23 000	3 000	6 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	23 000	3 000	6 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	885 000	634 000	57 000	200 000
Total Current Assets	1 109 000	1 431 000	1 071 000	685 000
Total Assets	1 132 000	1 433 000	1 077 000	685 000
Total Equity	553 000	609 000	336 000	230 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	354 000	553 000	490 000	279 000
Unpaid Taxes	89 000	117 000	149 000	109 000
Dividends	0	0	0	0
Other Current Debt	103 000	80 000	65 000	56 000
Total Current Debt	579 000	825 000	741 000	455 000
Total Equity and Debt	1 132 000	1 433 000	1 077 000	685 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,96 %	44,83 %	31,55 %	15,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	0,71 %	3,8 %	2,03 %	0,74 %
Current Ratio	1,92	1,73	1,45	1,51
Quick Ratio	1,92	1,73	1,45	1,51
Equity Ratio	0,49	0,42	0,31	0,34
Gross Profit Margin	21,68 %	18,35 %	19,52 %	81 %