BYGGMESTER KNUT NILSEN AS

4314 SANDNES

Finances

Share Ownership

Return on Equity

44,53 %

Current Ratio

1,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 660 000	564 000	988 000	2 063 000
Net Income	114 000	−46 000	19 000	61 000
Total Assets	527 000	251 000	515 000	718 000
Total Equity	256 000	142 000	188 000	419 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 660 000	564 000	988 000	2 063 000
Expenditure	2 544 000	609 000	965 000	1 986 000
Operating Profit	116 000	−46 000	24 000	77 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	2 000	2 000	0	0
Financial Balance	−2 000	−1 000	1 000	1 000
Earnings Before Tax	114 000	−46 000	25 000	79 000
Tax	0	0	5 000	17 000
Net Income	114 000	−46 000	19 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 000	52 000	47 000	83 000
Total Current Assets	487 000	199 000	468 000	635 000
Total Assets	527 000	251 000	515 000	718 000
Total Retained Equity	0	0	88 000	319 000
Total Equity	256 000	142 000	188 000	419 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	271 000	109 000	327 000	299 000
Total Equity and Debt	527 000	251 000	515 000	718 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 660 000	564 000	984 000	2 063 000
Other Income	0	0	4 000	0
Revenue	2 660 000	564 000	988 000	2 063 000
Cost of Goods Sold	1 399 000	262 000	251 000	944 000
Salary Costs	1 018 000	210 000	519 000	843 000
Depreciation	12 000	16 000	41 000	41 000
Impairment	0	0	0	0
Expenditure	2 544 000	609 000	965 000	1 986 000
Operating Profit	116 000	−46 000	24 000	77 000
Financial Income	0	1 000	1 000	1 000
Financial Costs	2 000	2 000	0	0
Financial Balance	−2 000	−1 000	1 000	1 000
Dividends	0	0	250 000	0
Net Income	114 000	−46 000	19 000	61 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	6 000	2 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	39 000	52 000	41 000	81 000
Total Tangible Assets	39 000	52 000	41 000	81 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	39 000	52 000	47 000	83 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	487 000	199 000	460 000	569 000
Total Current Assets	487 000	199 000	468 000	635 000
Total Assets	527 000	251 000	515 000	718 000
Total Equity	256 000	142 000	188 000	419 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	10 000	9 000	58 000
Unpaid Taxes	198 000	72 000	11 000	150 000
Dividends	0	0	250 000	0
Other Current Debt	72 000	27 000	298 000	70 000
Total Current Debt	271 000	109 000	327 000	299 000
Total Equity and Debt	527 000	251 000	515 000	718 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,53 %	−32,39 %	10,11 %	14,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,36 %	−8,16 %	2,43 %	3,73 %
Current Ratio	1,8	1,83	1,43	2,12
Quick Ratio	1,8	1,83	1,43	2,12
Equity Ratio	0,49	0,57	0,37	0,58
Gross Profit Margin	47,41 %	53,55 %	74,6 %	54,24 %