FM BYGG AS

0678 OSLO

Finances

Share Ownership

Return on Equity

84,46 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 443 000	1 172 000	1 170 000	1 294 000
Net Income	326 000	27 000	26 000	65 000
Total Assets	679 000	371 000	227 000	243 000
Total Equity	386 000	60 000	33 000	7 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 443 000	1 172 000	1 170 000	1 294 000
Expenditure	1 025 000	1 138 000	1 137 000	1 207 000
Operating Profit	418 000	35 000	34 000	87 000
Financial Income	1 000	0	0	0
Financial Costs	0	1 000	1 000	4 000
Financial Balance	1 000	−1 000	−1 000	−4 000
Earnings Before Tax	418 000	34 000	33 000	83 000
Tax	92 000	8 000	7 000	18 000
Net Income	326 000	27 000	26 000	65 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	375 000	16 000	23 000	38 000
Total Current Assets	304 000	355 000	204 000	205 000
Total Assets	679 000	371 000	227 000	243 000
Total Retained Equity	356 000	30 000	3 000	−23 000
Total Equity	386 000	60 000	33 000	7 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	293 000	311 000	194 000	235 000
Total Equity and Debt	679 000	371 000	227 000	243 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 443 000	1 172 000	1 170 000	1 265 000
Other Income	0	0	0	29 000
Revenue	1 443 000	1 172 000	1 170 000	1 294 000
Cost of Goods Sold	114 000	214 000	438 000	188 000
Salary Costs	564 000	630 000	472 000	691 000
Depreciation	141 000	8 000	15 000	15 000
Impairment	0	0	0	0
Expenditure	1 025 000	1 138 000	1 137 000	1 207 000
Operating Profit	418 000	35 000	34 000	87 000
Financial Income	1 000	0	0	0
Financial Costs	0	1 000	1 000	4 000
Financial Balance	1 000	−1 000	−1 000	−4 000
Dividends	0	0	0	0
Net Income	326 000	27 000	26 000	65 000

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	375 000	16 000	23 000	38 000
Fixtures	0	0	0	0
Total Tangible Assets	375 000	16 000	23 000	38 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	375 000	16 000	23 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	133 000	205 000	34 000	193 000
Total Current Assets	304 000	355 000	204 000	205 000
Total Assets	679 000	371 000	227 000	243 000
Total Equity	386 000	60 000	33 000	7 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	27 000	10 000	16 000
Unpaid Taxes	108 000	175 000	88 000	127 000
Dividends	0	0	0	0
Other Current Debt	91 000	100 000	88 000	74 000
Total Current Debt	293 000	311 000	194 000	235 000
Total Equity and Debt	679 000	371 000	227 000	243 000

Financial indicators	2022	2021	2020	2019
Return on Equity	84,46 %	45 %	78,79 %	928,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,97 %	2,99 %	2,91 %	6,72 %
Current Ratio	1,04	1,14	1,05	0,87
Quick Ratio	1,04	1,14	1,05	0,87
Equity Ratio	0,57	0,16	0,15	0,03
Gross Profit Margin	92,1 %	81,74 %	62,56 %	85,47 %