SERVICE BN BYGG AS

7038 TRONDHEIM

Finances

Share Ownership

Return on Equity

74,14 %

Current Ratio

1,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	42 962 000	3 294 000	8 711 000	6 600 000
Net Income	4 899 000	159 000	544 000	−207 000
Total Assets	14 983 000	2 759 000	2 910 000	1 992 000
Total Equity	6 608 000	1 709 000	1 550 000	1 006 000

Income (NOK)	2022	2021	2020	2019
Revenue	42 962 000	3 294 000	8 711 000	6 600 000
Expenditure	36 675 000	3 090 000	8 016 000	6 864 000
Operating Profit	6 288 000	204 000	695 000	−264 000
Financial Income	3 000	1 000	2 000	4 000
Financial Costs	2 000	1 000	1 000	5 000
Financial Balance	1 000	0	1 000	−1 000
Earnings Before Tax	6 289 000	204 000	697 000	−265 000
Tax	1 390 000	45 000	153 000	−58 000
Net Income	4 899 000	159 000	544 000	−207 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	826 000	15 000	27 000	61 000
Total Current Assets	14 156 000	2 744 000	2 883 000	1 931 000
Total Assets	14 983 000	2 759 000	2 910 000	1 992 000
Total Retained Equity	6 514 000	1 615 000	1 456 000	912 000
Total Equity	6 608 000	1 709 000	1 550 000	1 006 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 375 000	1 050 000	1 360 000	985 000
Total Equity and Debt	14 983 000	2 759 000	2 910 000	1 992 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	42 962 000	3 294 000	8 711 000	6 600 000
Other Income	0	0	0	0
Revenue	42 962 000	3 294 000	8 711 000	6 600 000
Cost of Goods Sold	27 351 000	949 000	3 418 000	3 613 000
Salary Costs	5 641 000	1 677 000	3 748 000	2 629 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	36 675 000	3 090 000	8 016 000	6 864 000
Operating Profit	6 288 000	204 000	695 000	−264 000
Financial Income	3 000	1 000	2 000	4 000
Financial Costs	2 000	1 000	1 000	5 000
Financial Balance	1 000	0	1 000	−1 000
Dividends	0	0	0	0
Net Income	4 899 000	159 000	544 000	−207 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	826 000	15 000	15 000	49 000
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	12 000	12 000
Total Fixed Assets	826 000	15 000	27 000	61 000
Stock	0	19 000	0	0
Total Investments	0	0	0	0
Cash, Bank	4 982 000	1 024 000	2 197 000	1 045 000
Total Current Assets	14 156 000	2 744 000	2 883 000	1 931 000
Total Assets	14 983 000	2 759 000	2 910 000	1 992 000
Total Equity	6 608 000	1 709 000	1 550 000	1 006 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 191 000	473 000	137 000	355 000
Unpaid Taxes	1 347 000	302 000	540 000	177 000
Dividends	0	0	0	0
Other Current Debt	2 636 000	230 000	564 000	453 000
Total Current Debt	8 375 000	1 050 000	1 360 000	985 000
Total Equity and Debt	14 983 000	2 759 000	2 910 000	1 992 000

Financial indicators	2022	2021	2020	2019
Return on Equity	74,14 %	9,3 %	35,1 %	−20,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,64 %	6,19 %	7,98 %	−4 %
Current Ratio	1,69	2,61	2,12	1,96
Quick Ratio	1,69	2,66	2,12	1,96
Equity Ratio	0,44	0,62	0,53	0,51
Gross Profit Margin	36,34 %	71,19 %	60,76 %	45,26 %