BR BYGG AS

4560 VANSE

Finances

Share Ownership

Return on Equity

−54,29 %

Current Ratio

0,68

Debt-to-Equity Ratio

11,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 239 000	5 081 000	4 200 000	3 737 000
Net Income	−57 000	−69 000	119 000	79 000
Total Assets	2 204 000	2 454 000	1 159 000	1 419 000
Total Equity	105 000	161 000	231 000	111 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 239 000	5 081 000	4 200 000	3 737 000
Expenditure	4 251 000	5 129 000	4 045 000	3 644 000
Operating Profit	−12 000	−49 000	155 000	93 000
Financial Income	0	0	0	0
Financial Costs	60 000	40 000	15 000	14 000
Financial Balance	−60 000	−40 000	−15 000	−14 000
Earnings Before Tax	−72 000	−89 000	140 000	79 000
Tax	−16 000	−20 000	21 000	0
Net Income	−57 000	−69 000	119 000	79 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 633 000	1 797 000	517 000	424 000
Total Current Assets	571 000	656 000	642 000	995 000
Total Assets	2 204 000	2 454 000	1 159 000	1 419 000
Total Retained Equity	−38 000	19 000	88 000	−31 000
Total Equity	105 000	161 000	231 000	111 000
Total Long-Term Debt	1 258 000	1 362 000	200 000	288 000
Total Current Debt	840 000	930 000	728 000	1 020 000
Total Equity and Debt	2 204 000	2 454 000	1 159 000	1 419 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 239 000	5 081 000	4 200 000	3 737 000
Other Income	0	0	0	0
Revenue	4 239 000	5 081 000	4 200 000	3 737 000
Cost of Goods Sold	1 545 000	2 167 000	1 580 000	1 511 000
Salary Costs	2 005 000	2 215 000	1 934 000	1 708 000
Depreciation	209 000	198 000	82 000	117 000
Impairment	0	0	0	0
Expenditure	4 251 000	5 129 000	4 045 000	3 644 000
Operating Profit	−12 000	−49 000	155 000	93 000
Financial Income	0	0	0	0
Financial Costs	60 000	40 000	15 000	14 000
Financial Balance	−60 000	−40 000	−15 000	−14 000
Dividends	0	0	0	0
Net Income	−57 000	−69 000	119 000	79 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	29 000	13 000	0	0
Real Eastate	905 000	943 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	699 000	842 000	517 000	424 000
Total Tangible Assets	1 604 000	1 785 000	517 000	424 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 633 000	1 797 000	517 000	424 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	70 000	277 000	183 000	333 000
Total Current Assets	571 000	656 000	642 000	995 000
Total Assets	2 204 000	2 454 000	1 159 000	1 419 000
Total Equity	105 000	161 000	231 000	111 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 258 000	1 362 000	200 000	288 000
Creditors	157 000	327 000	159 000	483 000
Unpaid Taxes	236 000	234 000	231 000	261 000
Dividends	0	0	0	0
Other Current Debt	447 000	369 000	323 000	276 000
Total Current Debt	840 000	930 000	728 000	1 020 000
Total Equity and Debt	2 204 000	2 454 000	1 159 000	1 419 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−54,29 %	−42,86 %	51,52 %	71,17 %
Debt-to-Equity Ratio	11,98	8,46	0,87	2,59
Operating Profit Margin	−0,28 %	−0,96 %	3,69 %	2,49 %
Current Ratio	0,68	0,71	0,88	0,98
Quick Ratio	0,68	0,71	0,88	0,98
Equity Ratio	0,05	0,07	0,2	0,08
Gross Profit Margin	63,55 %	57,35 %	62,38 %	59,57 %