HOUSE OF BUILDERS AS

0582 OSLO

Finances

Share Ownership

Return on Equity

46,49 %

Current Ratio

0,35

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 683 000	5 712 000	4 778 000	5 128 000
Net Income	−635 000	−485 000	−5 000	−403 000
Total Assets	2 159 000	2 326 000	834 000	1 835 000
Total Equity	−1 366 000	−731 000	−247 000	−242 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 683 000	5 712 000	4 778 000	5 128 000
Expenditure	6 396 000	6 249 000	4 770 000	5 645 000
Operating Profit	−713 000	−537 000	7 000	−517 000
Financial Income	0	0	1 000	0
Financial Costs	101 000	85 000	15 000	0
Financial Balance	−101 000	−85 000	−14 000	0
Earnings Before Tax	−814 000	−622 000	−7 000	−517 000
Tax	−179 000	−137 000	−1 000	−114 000
Net Income	−635 000	−485 000	−5 000	−403 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	926 000	463 000	422 000	560 000
Total Current Assets	1 233 000	1 864 000	412 000	1 276 000
Total Assets	2 159 000	2 326 000	834 000	1 835 000
Total Retained Equity	−1 476 000	−841 000	−357 000	−352 000
Total Equity	−1 366 000	−731 000	−247 000	−242 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 526 000	3 058 000	1 081 000	2 077 000
Total Equity and Debt	2 159 000	2 326 000	834 000	1 835 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 038 000	5 703 000	4 777 000	6 208 000
Other Income	645 000	9 000	1 000	−1 079 000
Revenue	5 683 000	5 712 000	4 778 000	5 128 000
Cost of Goods Sold	360 000	115 000	368 000	1 255 000
Salary Costs	502 000	830 000	212 000	5 000
Depreciation	133 000	142 000	139 000	72 000
Impairment	0	0	0	0
Expenditure	6 396 000	6 249 000	4 770 000	5 645 000
Operating Profit	−713 000	−537 000	7 000	−517 000
Financial Income	0	0	1 000	0
Financial Costs	101 000	85 000	15 000	0
Financial Balance	−101 000	−85 000	−14 000	0
Dividends	0	0	0	0
Net Income	−635 000	−485 000	−5 000	−403 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	431 000	252 000	115 000	113 000
Real Eastate	347 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	148 000	211 000	307 000	446 000
Total Tangible Assets	495 000	211 000	307 000	446 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	926 000	463 000	422 000	560 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	579 000	568 000	282 000	531 000
Total Current Assets	1 233 000	1 864 000	412 000	1 276 000
Total Assets	2 159 000	2 326 000	834 000	1 835 000
Total Equity	−1 366 000	−731 000	−247 000	−242 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 930 000	2 888 000	1 017 000	760 000
Unpaid Taxes	50 000	51 000	41 000	160 000
Dividends	0	0	0	0
Other Current Debt	545 000	119 000	23 000	1 157 000
Total Current Debt	3 526 000	3 058 000	1 081 000	2 077 000
Total Equity and Debt	2 159 000	2 326 000	834 000	1 835 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,49 %	66,35 %	2,02 %	166,53 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−12,55 %	−9,4 %	0,15 %	−10,08 %
Current Ratio	0,35	0,61	0,38	0,61
Quick Ratio	0,35	0,61	0,38	0,61
Equity Ratio	−0,63	−0,31	−0,3	−0,13
Gross Profit Margin	93,67 %	97,99 %	92,3 %	75,53 %