BT ANLEGG AS

2020 SKEDSMOKORSET

Finances

Share Ownership

Return on Equity

97,08 %

Current Ratio

1,05

Debt-to-Equity Ratio

7,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 668 000	3 560 000	3 877 000	4 050 000
Net Income	299 000	153 000	−324 000	57 000
Total Assets	4 574 000	2 918 000	2 378 000	2 683 000
Total Equity	308 000	8 000	−145 000	179 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 668 000	3 560 000	3 877 000	4 050 000
Expenditure	8 260 000	3 285 000	4 134 000	3 935 000
Operating Profit	408 000	276 000	−258 000	114 000
Financial Income	0	0	0	0
Financial Costs	108 000	72 000	66 000	57 000
Financial Balance	−108 000	−72 000	−66 000	−57 000
Earnings Before Tax	299 000	203 000	−324 000	57 000
Tax	0	50 000	0	0
Net Income	299 000	153 000	−324 000	57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 481 000	2 091 000	1 266 000	1 687 000
Total Current Assets	2 093 000	827 000	1 113 000	996 000
Total Assets	4 574 000	2 918 000	2 378 000	2 683 000
Total Retained Equity	278 000	−22 000	−169 000	155 000
Total Equity	308 000	8 000	−145 000	179 000
Total Long-Term Debt	2 272 000	2 164 000	1 391 000	1 125 000
Total Current Debt	1 995 000	746 000	1 132 000	1 379 000
Total Equity and Debt	4 574 000	2 918 000	2 378 000	2 683 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 308 000	3 543 000	3 875 000	4 047 000
Other Income	361 000	16 000	2 000	4 000
Revenue	8 668 000	3 560 000	3 877 000	4 050 000
Cost of Goods Sold	2 520 000	423 000	298 000	138 000
Salary Costs	3 146 000	1 752 000	1 659 000	1 648 000
Depreciation	468 000	373 000	449 000	403 000
Impairment	0	0	0	0
Expenditure	8 260 000	3 285 000	4 134 000	3 935 000
Operating Profit	408 000	276 000	−258 000	114 000
Financial Income	0	0	0	0
Financial Costs	108 000	72 000	66 000	57 000
Financial Balance	−108 000	−72 000	−66 000	−57 000
Dividends	0	0	0	0
Net Income	299 000	153 000	−324 000	57 000

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	558 000	692 000	831 000	1 072 000
Fixtures	1 458 000	1 293 000	435 000	615 000
Total Tangible Assets	2 017 000	1 985 000	1 266 000	1 687 000
Total Fiancial Fixed Assets	465 000	106 000	0	0
Total Fixed Assets	2 481 000	2 091 000	1 266 000	1 687 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 254 000	182 000	730 000	363 000
Total Current Assets	2 093 000	827 000	1 113 000	996 000
Total Assets	4 574 000	2 918 000	2 378 000	2 683 000
Total Equity	308 000	8 000	−145 000	179 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 272 000	2 164 000	1 391 000	1 125 000
Creditors	338 000	127 000	54 000	282 000
Unpaid Taxes	368 000	271 000	256 000	274 000
Dividends	0	0	0	0
Other Current Debt	1 250 000	309 000	839 000	823 000
Total Current Debt	1 995 000	746 000	1 132 000	1 379 000
Total Equity and Debt	4 574 000	2 918 000	2 378 000	2 683 000

Financial indicators	2022	2021	2020	2019
Return on Equity	97,08 %	1 912,5 %	223,45 %	31,84 %
Debt-to-Equity Ratio	7,38	270,5	−9,59	6,28
Operating Profit Margin	4,71 %	7,75 %	−6,65 %	2,81 %
Current Ratio	1,05	1,11	0,98	0,72
Quick Ratio	1,05	1,11	0,98	0,72
Equity Ratio	0,07	0	−0,06	0,07
Gross Profit Margin	70,93 %	88,12 %	92,31 %	96,59 %