NARVIK BYGG AS

8514 NARVIK

Finances

Return on Equity

53,76 %

Current Ratio

1,5

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	117 880 000	72 829 000	77 636 000	72 009 000
Net Income	6 274 000	3 293 000	772 000	2 437 000
Total Assets	39 648 000	44 652 000	29 361 000	36 119 000
Total Equity	11 670 000	4 407 000	8 114 000	17 099 000

Income (NOK)	2022	2021	2020	2019
Revenue	117 880 000	72 829 000	77 636 000	72 009 000
Expenditure	109 735 000	68 511 000	76 440 000	68 749 000
Operating Profit	8 145 000	4 317 000	1 197 000	3 259 000
Financial Income	11 000	239 000	15 000	15 000
Financial Costs	91 000	307 000	194 000	134 000
Financial Balance	−80 000	−68 000	−179 000	−119 000
Earnings Before Tax	8 066 000	4 250 000	1 018 000	3 140 000
Tax	1 792 000	957 000	247 000	703 000
Net Income	6 274 000	3 293 000	772 000	2 437 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 238 000	2 767 000	3 355 000	4 350 000
Total Current Assets	37 410 000	41 885 000	26 005 000	31 769 000
Total Assets	39 648 000	44 652 000	29 361 000	36 119 000
Total Retained Equity	6 637 000	363 000	4 070 000	16 799 000
Total Equity	11 670 000	4 407 000	8 114 000	17 099 000
Total Long-Term Debt	2 954 000	883 000	2 720 000	967 000
Total Current Debt	25 023 000	39 361 000	18 527 000	18 054 000
Total Equity and Debt	39 648 000	44 652 000	29 361 000	36 119 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	117 634 000	72 431 000	77 482 000	71 848 000
Other Income	246 000	398 000	154 000	161 000
Revenue	117 880 000	72 829 000	77 636 000	72 009 000
Cost of Goods Sold	78 090 000	40 863 000	48 077 000	40 925 000
Salary Costs	24 789 000	21 462 000	21 141 000	21 821 000
Depreciation	550 000	535 000	738 000	798 000
Impairment	0	0	0	0
Expenditure	109 735 000	68 511 000	76 440 000	68 749 000
Operating Profit	8 145 000	4 317 000	1 197 000	3 259 000
Financial Income	11 000	239 000	15 000	15 000
Financial Costs	91 000	307 000	194 000	134 000
Financial Balance	−80 000	−68 000	−179 000	−119 000
Dividends	0	7 000 000	0	0
Net Income	6 274 000	3 293 000	772 000	2 437 000

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	125 000	380 000	936 000
Fixtures	2 228 000	2 440 000	2 719 000	3 116 000
Total Tangible Assets	2 228 000	2 565 000	3 098 000	4 052 000
Total Fiancial Fixed Assets	10 000	202 000	257 000	299 000
Total Fixed Assets	2 238 000	2 767 000	3 355 000	4 350 000
Stock	94 000	119 000	1 934 000	3 125 000
Total Investments	0	0	0	0
Cash, Bank	22 943 000	7 035 000	4 635 000	16 532 000
Total Current Assets	37 410 000	41 885 000	26 005 000	31 769 000
Total Assets	39 648 000	44 652 000	29 361 000	36 119 000
Total Equity	11 670 000	4 407 000	8 114 000	17 099 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 954 000	883 000	2 720 000	967 000
Creditors	7 629 000	8 143 000	4 656 000	3 078 000
Unpaid Taxes	6 356 000	7 533 000	4 228 000	5 211 000
Dividends	0	7 000 000	0	0
Other Current Debt	11 039 000	13 892 000	9 642 000	7 700 000
Total Current Debt	25 023 000	39 361 000	18 527 000	18 054 000
Total Equity and Debt	39 648 000	44 652 000	29 361 000	36 119 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,76 %	74,72 %	9,51 %	14,25 %
Debt-to-Equity Ratio	0,25	0,2	0,34	0,06
Operating Profit Margin	6,91 %	5,93 %	1,54 %	4,53 %
Current Ratio	1,5	1,06	1,4	1,76
Quick Ratio	1,5	1,07	1,57	2,13
Equity Ratio	0,29	0,1	0,28	0,47
Gross Profit Margin	33,75 %	43,89 %	38,07 %	43,17 %