BYGGINTEGRERING AS

3410 SYLLING

Finances

Share Ownership

Return on Equity

79,7 %

Current Ratio

1,72

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 433 000	5 213 000	4 042 000	3 610 000
Net Income	860 000	1 149 000	1 211 000	1 175 000
Total Assets	2 588 000	2 897 000	2 511 000	2 194 000
Total Equity	1 079 000	919 000	770 000	559 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 433 000	5 213 000	4 042 000	3 610 000
Expenditure	3 336 000	3 743 000	2 491 000	2 109 000
Operating Profit	1 097 000	1 471 000	1 550 000	1 501 000
Financial Income	6 000	2 000	5 000	5 000
Financial Costs	0	0	2 000	0
Financial Balance	6 000	2 000	3 000	5 000
Earnings Before Tax	1 103 000	1 473 000	1 553 000	1 506 000
Tax	243 000	324 000	342 000	331 000
Net Income	860 000	1 149 000	1 211 000	1 175 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	5 000	11 000	0
Total Current Assets	2 588 000	2 892 000	2 500 000	2 194 000
Total Assets	2 588 000	2 897 000	2 511 000	2 194 000
Total Retained Equity	1 049 000	889 000	740 000	537 000
Total Equity	1 079 000	919 000	770 000	559 000
Total Long-Term Debt	0	1 000	0	2 000
Total Current Debt	1 509 000	1 977 000	1 741 000	1 633 000
Total Equity and Debt	2 588 000	2 897 000	2 511 000	2 194 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 433 000	5 213 000	4 042 000	3 609 000
Other Income	0	0	0	0
Revenue	4 433 000	5 213 000	4 042 000	3 610 000
Cost of Goods Sold	465 000	1 202 000	550 000	322 000
Salary Costs	2 474 000	2 199 000	1 556 000	1 439 000
Depreciation	5 000	5 000	6 000	0
Impairment	0	0	0	0
Expenditure	3 336 000	3 743 000	2 491 000	2 109 000
Operating Profit	1 097 000	1 471 000	1 550 000	1 501 000
Financial Income	6 000	2 000	5 000	5 000
Financial Costs	0	0	2 000	0
Financial Balance	6 000	2 000	3 000	5 000
Dividends	700 000	1 000 000	1 000 000	900 000
Net Income	860 000	1 149 000	1 211 000	1 175 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	1 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	5 000	10 000	0
Total Tangible Assets	0	5 000	10 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	5 000	11 000	0
Stock	86 000	66 000	54 000	0
Total Investments	0	0	0	0
Cash, Bank	2 053 000	1 525 000	2 081 000	1 653 000
Total Current Assets	2 588 000	2 892 000	2 500 000	2 194 000
Total Assets	2 588 000	2 897 000	2 511 000	2 194 000
Total Equity	1 079 000	919 000	770 000	559 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	2 000
Creditors	23 000	19 000	31 000	9 000
Unpaid Taxes	317 000	435 000	224 000	265 000
Dividends	700 000	1 000 000	1 000 000	900 000
Other Current Debt	225 000	200 000	142 000	1 030 000
Total Current Debt	1 509 000	1 977 000	1 741 000	1 633 000
Total Equity and Debt	2 588 000	2 897 000	2 511 000	2 194 000

Financial indicators	2022	2021	2020	2019
Return on Equity	79,7 %	125,03 %	157,27 %	210,2 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	24,75 %	28,22 %	38,35 %	41,58 %
Current Ratio	1,72	1,46	1,44	1,34
Quick Ratio	1,82	1,51	1,48	1,34
Equity Ratio	0,42	0,32	0,31	0,25
Gross Profit Margin	89,51 %	76,94 %	86,39 %	91,08 %