BYGGMESTER LARS SVENDSEN AS

5947 FEDJE

Finances

Share Ownership

Return on Equity

27,77 %

Current Ratio

1,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 746 000	5 816 000	6 221 000	5 049 000
Net Income	203 000	283 000	419 000	227 000
Total Assets	1 573 000	1 405 000	1 737 000	1 377 000
Total Equity	731 000	729 000	846 000	427 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 746 000	5 816 000	6 221 000	5 049 000
Expenditure	5 488 000	5 453 000	5 686 000	4 758 000
Operating Profit	257 000	362 000	535 000	290 000
Financial Income	3 000	2 000	2 000	1 000
Financial Costs	0	1 000	0	0
Financial Balance	3 000	1 000	2 000	1 000
Earnings Before Tax	260 000	363 000	537 000	291 000
Tax	58 000	80 000	118 000	64 000
Net Income	203 000	283 000	419 000	227 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 000	40 000	35 000	0
Total Current Assets	1 543 000	1 364 000	1 701 000	1 377 000
Total Assets	1 573 000	1 405 000	1 737 000	1 377 000
Total Retained Equity	631 000	629 000	746 000	327 000
Total Equity	731 000	729 000	846 000	427 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	842 000	676 000	891 000	950 000
Total Equity and Debt	1 573 000	1 405 000	1 737 000	1 377 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 746 000	5 816 000	6 221 000	5 049 000
Other Income	0	0	0	0
Revenue	5 746 000	5 816 000	6 221 000	5 049 000
Cost of Goods Sold	3 754 000	3 856 000	3 579 000	2 989 000
Salary Costs	1 468 000	1 361 000	1 838 000	1 462 000
Depreciation	10 000	10 000	9 000	0
Impairment	0	0	0	0
Expenditure	5 488 000	5 453 000	5 686 000	4 758 000
Operating Profit	257 000	362 000	535 000	290 000
Financial Income	3 000	2 000	2 000	1 000
Financial Costs	0	1 000	0	0
Financial Balance	3 000	1 000	2 000	1 000
Dividends	0	0	0	300 000
Net Income	203 000	283 000	419 000	227 000

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	31 000	40 000	35 000	0
Total Tangible Assets	31 000	40 000	35 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	31 000	40 000	35 000	0
Stock	94 000	30 000	34 000	36 000
Total Investments	0	0	0	0
Cash, Bank	1 294 000	981 000	1 230 000	1 113 000
Total Current Assets	1 543 000	1 364 000	1 701 000	1 377 000
Total Assets	1 573 000	1 405 000	1 737 000	1 377 000
Total Equity	731 000	729 000	846 000	427 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	268 000	36 000	170 000	73 000
Unpaid Taxes	174 000	176 000	237 000	197 000
Dividends	0	0	0	300 000
Other Current Debt	343 000	384 000	365 000	616 000
Total Current Debt	842 000	676 000	891 000	950 000
Total Equity and Debt	1 573 000	1 405 000	1 737 000	1 377 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,77 %	38,82 %	49,53 %	53,16 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,47 %	6,22 %	8,6 %	5,74 %
Current Ratio	1,83	2,02	1,91	1,45
Quick Ratio	2,06	2,11	1,98	1,51
Equity Ratio	0,46	0,52	0,49	0,31
Gross Profit Margin	34,67 %	33,7 %	42,47 %	40,8 %