BYGGMESTER BENDER AS

3026 DRAMMEN

Finances

Share Ownership

Return on Equity

68,89 %

Current Ratio

0,36

Debt-to-Equity Ratio

−0,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 009 000	889 000	632 000	735 000
Net Income	−248 000	105 000	−116 000	−119 000
Total Assets	374 000	543 000	158 000	193 000
Total Equity	−360 000	−112 000	−83 000	−92 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 009 000	889 000	632 000	735 000
Expenditure	1 212 000	804 000	781 000	853 000
Operating Profit	−203 000	84 000	−149 000	−118 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	2 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	−203 000	84 000	−149 000	−119 000
Tax	45 000	−21 000	−33 000	0
Net Income	−248 000	105 000	−116 000	−119 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	238 000	328 000	157 000	161 000
Total Current Assets	136 000	216 000	2 000	31 000
Total Assets	374 000	543 000	158 000	193 000
Total Retained Equity	−384 000	−136 000	−107 000	−116 000
Total Equity	−360 000	−112 000	−83 000	−92 000
Total Long-Term Debt	352 000	367 000	56 000	126 000
Total Current Debt	382 000	288 000	185 000	159 000
Total Equity and Debt	374 000	543 000	158 000	193 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 009 000	872 000	632 000	735 000
Other Income	0	17 000	0	0
Revenue	1 009 000	889 000	632 000	735 000
Cost of Goods Sold	482 000	252 000	179 000	250 000
Salary Costs	503 000	329 000	418 000	434 000
Depreciation	74 000	68 000	38 000	30 000
Impairment	0	0	0	0
Expenditure	1 212 000	804 000	781 000	853 000
Operating Profit	−203 000	84 000	−149 000	−118 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	2 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	−248 000	105 000	−116 000	−119 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	45 000	33 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	30 000	8 000	21 000	21 000
Fixtures	208 000	275 000	103 000	141 000
Total Tangible Assets	238 000	283 000	124 000	161 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	238 000	328 000	157 000	161 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	79 000	161 000	2 000	31 000
Total Current Assets	136 000	216 000	2 000	31 000
Total Assets	374 000	543 000	158 000	193 000
Total Equity	−360 000	−112 000	−83 000	−92 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	352 000	367 000	56 000	126 000
Creditors	173 000	131 000	30 000	38 000
Unpaid Taxes	44 000	36 000	23 000	54 000
Dividends	0	0	0	0
Other Current Debt	165 000	121 000	120 000	67 000
Total Current Debt	382 000	288 000	185 000	159 000
Total Equity and Debt	374 000	543 000	158 000	193 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,89 %	−93,75 %	139,76 %	129,35 %
Debt-to-Equity Ratio	−0,98	−3,28	−0,67	−1,37
Operating Profit Margin	−20,12 %	9,45 %	−23,58 %	−16,05 %
Current Ratio	0,36	0,75	0,01	0,19
Quick Ratio	0,36	0,75	0,01	0,19
Equity Ratio	−0,96	−0,21	−0,53	−0,48
Gross Profit Margin	52,23 %	71,65 %	71,68 %	65,99 %