BYGG OG BOLIGSTYLING AS

1481 HAGAN

Finances

Share Ownership

Return on Equity

2,94 %

Current Ratio

0,88

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 690 000	3 847 000	2 505 000	1 863 000
Net Income	22 000	90 000	380 000	652 000
Total Assets	1 457 000	1 400 000	1 285 000	773 000
Total Equity	748 000	726 000	636 000	256 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 690 000	3 847 000	2 505 000	1 863 000
Expenditure	4 634 000	3 718 000	1 994 000	1 144 000
Operating Profit	56 000	129 000	510 000	720 000
Financial Income	0	0	0	0
Financial Costs	18 000	7 000	0	0
Financial Balance	−18 000	−7 000	0	0
Earnings Before Tax	38 000	122 000	510 000	720 000
Tax	16 000	33 000	130 000	68 000
Net Income	22 000	90 000	380 000	652 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	901 000	1 149 000	1 001 000	723 000
Total Current Assets	555 000	251 000	284 000	50 000
Total Assets	1 457 000	1 400 000	1 285 000	773 000
Total Retained Equity	724 000	701 000	612 000	231 000
Total Equity	748 000	726 000	636 000	256 000
Total Long-Term Debt	75 000	101 000	120 000	0
Total Current Debt	633 000	573 000	529 000	517 000
Total Equity and Debt	1 457 000	1 400 000	1 285 000	773 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 690 000	3 826 000	2 505 000	1 863 000
Other Income	0	22 000	0	0
Revenue	4 690 000	3 847 000	2 505 000	1 863 000
Cost of Goods Sold	569 000	143 000	0	152 000
Salary Costs	2 790 000	2 737 000	1 340 000	439 000
Depreciation	248 000	311 000	276 000	181 000
Impairment	0	0	0	0
Expenditure	4 634 000	3 718 000	1 994 000	1 144 000
Operating Profit	56 000	129 000	510 000	720 000
Financial Income	0	0	0	0
Financial Costs	18 000	7 000	0	0
Financial Balance	−18 000	−7 000	0	0
Dividends	0	0	0	0
Net Income	22 000	90 000	380 000	652 000

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	901 000	1 149 000	1 001 000	723 000
Total Tangible Assets	901 000	1 149 000	1 001 000	723 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	901 000	1 149 000	1 001 000	723 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	448 000	201 000	227 000	45 000
Total Current Assets	555 000	251 000	284 000	50 000
Total Assets	1 457 000	1 400 000	1 285 000	773 000
Total Equity	748 000	726 000	636 000	256 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	75 000	101 000	120 000	0
Creditors	25 000	7 000	18 000	36 000
Unpaid Taxes	310 000	274 000	231 000	60 000
Dividends	0	0	0	0
Other Current Debt	282 000	260 000	150 000	353 000
Total Current Debt	633 000	573 000	529 000	517 000
Total Equity and Debt	1 457 000	1 400 000	1 285 000	773 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,94 %	12,4 %	59,75 %	254,69 %
Debt-to-Equity Ratio	0,1	0,14	0,19	0
Operating Profit Margin	1,19 %	3,35 %	20,36 %	38,65 %
Current Ratio	0,88	0,44	0,54	0,1
Quick Ratio	0,88	0,44	0,54	0,1
Equity Ratio	0,51	0,52	0,49	0,33
Gross Profit Margin	87,87 %	96,28 %	100 %	91,84 %