BYGGER BOLIG AS

5228 NESTTUN

Finances

Share Ownership

Return on Equity

9,68 %

Current Ratio

0,82

Debt-to-Equity Ratio

−0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 575 000	14 139 000	16 331 000	8 749 000
Net Income	−42 000	−543 000	40 000	−264 000
Total Assets	2 364 000	2 276 000	3 354 000	2 225 000
Total Equity	−434 000	−391 000	152 000	111 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 575 000	14 139 000	16 331 000	8 749 000
Expenditure	11 612 000	14 669 000	16 282 000	9 004 000
Operating Profit	−37 000	−530 000	49 000	−256 000
Financial Income	1 000	3 000	1 000	0
Financial Costs	6 000	16 000	10 000	12 000
Financial Balance	−5 000	−13 000	−9 000	−12 000
Earnings Before Tax	−42 000	−543 000	40 000	−268 000
Tax	0	0	0	−4 000
Net Income	−42 000	−543 000	40 000	−264 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	99 000	180 000	279 000	284 000
Total Current Assets	2 266 000	2 096 000	3 075 000	1 941 000
Total Assets	2 364 000	2 276 000	3 354 000	2 225 000
Total Retained Equity	−464 000	−421 000	122 000	81 000
Total Equity	−434 000	−391 000	152 000	111 000
Total Long-Term Debt	25 000	44 000	61 000	78 000
Total Current Debt	2 773 000	2 623 000	3 141 000	2 036 000
Total Equity and Debt	2 364 000	2 276 000	3 354 000	2 225 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 575 000	14 139 000	16 331 000	8 749 000
Other Income	0	0	0	0
Revenue	11 575 000	14 139 000	16 331 000	8 749 000
Cost of Goods Sold	3 140 000	7 323 000	8 570 000	1 773 000
Salary Costs	7 195 000	6 542 000	6 827 000	6 246 000
Depreciation	82 000	82 000	85 000	72 000
Impairment	0	0	0	0
Expenditure	11 612 000	14 669 000	16 282 000	9 004 000
Operating Profit	−37 000	−530 000	49 000	−256 000
Financial Income	1 000	3 000	1 000	0
Financial Costs	6 000	16 000	10 000	12 000
Financial Balance	−5 000	−13 000	−9 000	−12 000
Dividends	0	0	0	0
Net Income	−42 000	−543 000	40 000	−264 000

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	64 000	115 000	166 000	156 000
Fixtures	5 000	35 000	66 000	97 000
Total Tangible Assets	69 000	150 000	232 000	254 000
Total Fiancial Fixed Assets	30 000	30 000	47 000	30 000
Total Fixed Assets	99 000	180 000	279 000	284 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	890 000	901 000	1 353 000	225 000
Total Current Assets	2 266 000	2 096 000	3 075 000	1 941 000
Total Assets	2 364 000	2 276 000	3 354 000	2 225 000
Total Equity	−434 000	−391 000	152 000	111 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	25 000	44 000	61 000	78 000
Creditors	632 000	646 000	1 222 000	457 000
Unpaid Taxes	784 000	882 000	722 000	629 000
Dividends	0	0	0	0
Other Current Debt	1 357 000	1 095 000	1 196 000	951 000
Total Current Debt	2 773 000	2 623 000	3 141 000	2 036 000
Total Equity and Debt	2 364 000	2 276 000	3 354 000	2 225 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,68 %	138,87 %	26,32 %	−237,84 %
Debt-to-Equity Ratio	−0,06	−0,11	0,4	0,7
Operating Profit Margin	−0,32 %	−3,75 %	0,3 %	−2,93 %
Current Ratio	0,82	0,8	0,98	0,95
Quick Ratio	0,82	0,8	0,98	0,95
Equity Ratio	−0,18	−0,17	0,05	0,05
Gross Profit Margin	72,87 %	48,21 %	47,52 %	79,73 %