BYGG FAGFOLK AS

2825 GJØVIK

Finances

Share Ownership

Return on Equity

4,02 %

Current Ratio

0,6

Debt-to-Equity Ratio

−1,31

Key figures (NOK)	2020	2019	2018	2017
Revenue	7 896 000	4 667 000	5 120 000	2 019 000
Net Income	−30 000	−671 000	−112 000	37 000
Total Assets	2 313 000	1 280 000	1 293 000	752 000
Total Equity	−746 000	−716 000	−45 000	67 000

Income (NOK)	2020	2019	2018	2017
Revenue	7 896 000	4 667 000	5 120 000	2 019 000
Expenditure	7 893 000	5 313 000	5 221 000	1 970 000
Operating Profit	2 000	−646 000	−101 000	48 000
Financial Income	0	0	0	0
Financial Costs	32 000	25 000	14 000	0
Financial Balance	−32 000	−25 000	−14 000	0
Earnings Before Tax	−30 000	−671 000	−115 000	48 000
Tax	0	0	−3 000	11 000
Net Income	−30 000	−671 000	−112 000	37 000

Balance (NOK)	2020	2019	2018	2017
Total Fixed Assets	1 065 000	421 000	506 000	147 000
Total Current Assets	1 249 000	859 000	787 000	605 000
Total Assets	2 313 000	1 280 000	1 293 000	752 000
Total Retained Equity	−776 000	−746 000	−75 000	37 000
Total Equity	−746 000	−716 000	−45 000	67 000
Total Long-Term Debt	979 000	252 000	309 000	3 000
Total Current Debt	2 080 000	1 744 000	1 029 000	682 000
Total Equity and Debt	2 313 000	1 280 000	1 293 000	752 000

Cash flow (NOK)	2020	2019	2018	2017
Sales Income	7 873 000	4 622 000	5 120 000	2 019 000
Other Income	22 000	45 000	0	0
Revenue	7 896 000	4 667 000	5 120 000	2 019 000
Cost of Goods Sold	143 000	223 000	176 000	74 000
Salary Costs	6 474 000	3 731 000	3 864 000	1 413 000
Depreciation	138 000	105 000	65 000	7 000
Impairment	0	0	0	0
Expenditure	7 893 000	5 313 000	5 221 000	1 970 000
Operating Profit	2 000	−646 000	−101 000	48 000
Financial Income	0	0	0	0
Financial Costs	32 000	25 000	14 000	0
Financial Balance	−32 000	−25 000	−14 000	0
Dividends	0	0	0	0
Net Income	−30 000	−671 000	−112 000	37 000

Balance details (NOK)	2020	2019	2018	2017
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	1 063 000	374 000	420 000	82 000
Total Tangible Assets	1 063 000	374 000	420 000	82 000
Total Fiancial Fixed Assets	2 000	48 000	85 000	65 000
Total Fixed Assets	1 065 000	421 000	506 000	147 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	627 000	610 000	308 000	571 000
Total Current Assets	1 249 000	859 000	787 000	605 000
Total Assets	2 313 000	1 280 000	1 293 000	752 000
Total Equity	−746 000	−716 000	−45 000	67 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	979 000	252 000	309 000	3 000
Creditors	68 000	161 000	76 000	37 000
Unpaid Taxes	940 000	865 000	383 000	317 000
Dividends	0	0	0	0
Other Current Debt	1 071 000	719 000	569 000	320 000
Total Current Debt	2 080 000	1 744 000	1 029 000	682 000
Total Equity and Debt	2 313 000	1 280 000	1 293 000	752 000

Financial indicators	2020	2019	2018	2017
Return on Equity	4,02 %	93,72 %	248,89 %	55,22 %
Debt-to-Equity Ratio	−1,31	−0,35	−6,87	0,04
Operating Profit Margin	0,03 %	−13,84 %	−1,97 %	2,38 %
Current Ratio	0,6	0,49	0,76	0,89
Quick Ratio	0,6	0,49	0,76	0,89
Equity Ratio	−0,32	−0,56	−0,03	0,09
Gross Profit Margin	98,19 %	95,22 %	96,56 %	96,33 %