NBD BYGG AS

1465 STRØMMEN

Finances

Share Ownership

Return on Equity

−633,93 %

Current Ratio

1,18

Debt-to-Equity Ratio

2,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 224 000	3 820 000	2 051 000	1 006 000
Net Income	−355 000	367 000	12 000	−20 000
Total Assets	486 000	819 000	398 000	86 000
Total Equity	56 000	419 000	49 000	37 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 224 000	3 820 000	2 051 000	1 006 000
Expenditure	4 571 000	3 350 000	2 038 000	1 025 000
Operating Profit	−347 000	470 000	12 000	−20 000
Financial Income	0	0	0	0
Financial Costs	9 000	10 000	1 000	0
Financial Balance	−9 000	−10 000	−1 000	0
Earnings Before Tax	−355 000	460 000	12 000	−20 000
Tax	0	93 000	0	0
Net Income	−355 000	367 000	12 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	152 000	215 000	227 000	0
Total Current Assets	334 000	604 000	171 000	86 000
Total Assets	486 000	819 000	398 000	86 000
Total Retained Equity	26 000	397 000	27 000	16 000
Total Equity	56 000	419 000	49 000	37 000
Total Long-Term Debt	146 000	191 000	0	0
Total Current Debt	284 000	209 000	350 000	49 000
Total Equity and Debt	486 000	819 000	398 000	86 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 224 000	3 820 000	2 051 000	1 006 000
Other Income	0	0	0	0
Revenue	4 224 000	3 820 000	2 051 000	1 006 000
Cost of Goods Sold	2 881 000	2 447 000	1 075 000	688 000
Salary Costs	668 000	258 000	408 000	151 000
Depreciation	63 000	60 000	8 000	0
Impairment	0	0	0	0
Expenditure	4 571 000	3 350 000	2 038 000	1 025 000
Operating Profit	−347 000	470 000	12 000	−20 000
Financial Income	0	0	0	0
Financial Costs	9 000	10 000	1 000	0
Financial Balance	−9 000	−10 000	−1 000	0
Dividends	0	0	0	0
Net Income	−355 000	367 000	12 000	−20 000

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	0	0	0	0
Fixtures	152 000	215 000	227 000	0
Total Tangible Assets	152 000	215 000	227 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	152 000	215 000	227 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	132 000	302 000	171 000	72 000
Total Current Assets	334 000	604 000	171 000	86 000
Total Assets	486 000	819 000	398 000	86 000
Total Equity	56 000	419 000	49 000	37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	146 000	191 000	0	0
Creditors	94 000	13 000	11 000	0
Unpaid Taxes	116 000	70 000	40 000	33 000
Dividends	0	0	0	0
Other Current Debt	74 000	32 000	59 000	16 000
Total Current Debt	284 000	209 000	350 000	49 000
Total Equity and Debt	486 000	819 000	398 000	86 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−633,93 %	87,59 %	24,49 %	−54,05 %
Debt-to-Equity Ratio	2,61	0,46	0	0
Operating Profit Margin	−8,21 %	12,3 %	0,59 %	−1,99 %
Current Ratio	1,18	2,89	0,49	1,76
Quick Ratio	1,18	2,89	0,49	1,76
Equity Ratio	0,12	0,51	0,12	0,43
Gross Profit Margin	31,79 %	35,94 %	47,59 %	31,61 %