BC BYGG AS

7047 TRONDHEIM

Finances

Share Ownership

Return on Equity

783,79 %

Current Ratio

0,94

Debt-to-Equity Ratio

−0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	44 395 000	48 442 000	48 541 000	20 773 000
Net Income	−2 563 000	1 760 000	1 281 000	−1 187 000
Total Assets	6 350 000	15 301 000	8 197 000	5 002 000
Total Equity	−327 000	2 236 000	475 000	−806 000

Income (NOK)	2022	2021	2020	2019
Revenue	44 395 000	48 442 000	48 541 000	20 773 000
Expenditure	47 633 000	46 141 000	46 836 000	22 233 000
Operating Profit	−3 238 000	2 301 000	1 704 000	−1 460 000
Financial Income	0	3 000	2 000	4 000
Financial Costs	47 000	42 000	63 000	64 000
Financial Balance	−47 000	−39 000	−61 000	−60 000
Earnings Before Tax	−3 285 000	2 262 000	1 643 000	−1 520 000
Tax	−723 000	502 000	362 000	−333 000
Net Income	−2 563 000	1 760 000	1 281 000	−1 187 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	285 000	618 000	964 000	1 383 000
Total Current Assets	6 065 000	14 683 000	7 234 000	3 619 000
Total Assets	6 350 000	15 301 000	8 197 000	5 002 000
Total Retained Equity	−770 000	1 793 000	33 000	−1 248 000
Total Equity	−327 000	2 236 000	475 000	−806 000
Total Long-Term Debt	210 000	1 185 000	890 000	1 128 000
Total Current Debt	6 467 000	11 881 000	6 832 000	4 679 000
Total Equity and Debt	6 350 000	15 301 000	8 197 000	5 002 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	39 482 000	52 807 000	46 398 000	22 130 000
Other Income	4 913 000	−4 365 000	2 144 000	−1 357 000
Revenue	44 395 000	48 442 000	48 541 000	20 773 000
Cost of Goods Sold	31 483 000	30 511 000	30 504 000	12 764 000
Salary Costs	11 483 000	12 324 000	12 505 000	7 266 000
Depreciation	292 000	345 000	376 000	331 000
Impairment	0	0	0	0
Expenditure	47 633 000	46 141 000	46 836 000	22 233 000
Operating Profit	−3 238 000	2 301 000	1 704 000	−1 460 000
Financial Income	0	3 000	2 000	4 000
Financial Costs	47 000	42 000	63 000	64 000
Financial Balance	−47 000	−39 000	−61 000	−60 000
Dividends	0	0	0	0
Net Income	−2 563 000	1 760 000	1 281 000	−1 187 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	100 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	285 000	618 000	964 000	1 283 000
Total Tangible Assets	285 000	618 000	964 000	1 283 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	285 000	618 000	964 000	1 383 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 915 000	2 635 000	489 000	176 000
Total Current Assets	6 065 000	14 683 000	7 234 000	3 619 000
Total Assets	6 350 000	15 301 000	8 197 000	5 002 000
Total Equity	−327 000	2 236 000	475 000	−806 000
Short-Term Group Debt	218 000	218 000	218 000	0
Total Long-Term Debt	210 000	1 185 000	890 000	1 128 000
Creditors	726 000	1 807 000	2 942 000	1 538 000
Unpaid Taxes	1 964 000	3 046 000	1 689 000	728 000
Dividends	0	0	0	0
Other Current Debt	3 558 000	6 809 000	1 908 000	2 414 000
Total Current Debt	6 467 000	11 881 000	6 832 000	4 679 000
Total Equity and Debt	6 350 000	15 301 000	8 197 000	5 002 000

Financial indicators	2022	2021	2020	2019
Return on Equity	783,79 %	78,71 %	269,68 %	147,27 %
Debt-to-Equity Ratio	−0,64	0,53	1,87	−1,4
Operating Profit Margin	−7,29 %	4,75 %	3,51 %	−7,03 %
Current Ratio	0,94	1,24	1,06	0,77
Quick Ratio	0,94	1,24	1,06	0,77
Equity Ratio	−0,05	0,15	0,06	−0,16
Gross Profit Margin	29,08 %	37,02 %	37,16 %	38,55 %