BYGGTEK INNLANDET AS

2387 BRUMUNDDAL

Finances

Return on Equity

96,74 %

Current Ratio

Debt-to-Equity Ratio

0,26

Key figures (NOK)	2021	2020	2019	2018
Revenue	984 000	245 000	61 000	0
Net Income	416 000	125 000	18 000	−154 000
Total Assets	2 923 000	28 000	0	184 000
Total Equity	430 000	14 000	−111 000	30 000

Income (NOK)	2021	2020	2019	2018
Revenue	984 000	245 000	61 000	0
Expenditure	450 000	118 000	43 000	154 000
Operating Profit	534 000	127 000	18 000	−154 000
Financial Income	0	0	0	0
Financial Costs	8 000	1 000	0	0
Financial Balance	−8 000	−1 000	0	0
Earnings Before Tax	526 000	125 000	18 000	−154 000
Tax	110 000	0	0	0
Net Income	416 000	125 000	18 000	−154 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	2 923 000	0	0	0
Total Current Assets	1 000	28 000	0	184 000
Total Assets	2 923 000	28 000	0	184 000
Total Retained Equity	405 000	−11 000	−136 000	0
Total Equity	430 000	14 000	−111 000	30 000
Total Long-Term Debt	111 000	0	0	0
Total Current Debt	2 383 000	15 000	111 000	154 000
Total Equity and Debt	2 923 000	28 000	0	184 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	984 000	245 000	61 000	0
Other Income	0	0	0	0
Revenue	984 000	245 000	61 000	0
Cost of Goods Sold	0	0	0	146 000
Salary Costs	0	2 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	450 000	118 000	43 000	154 000
Operating Profit	534 000	127 000	18 000	−154 000
Financial Income	0	0	0	0
Financial Costs	8 000	1 000	0	0
Financial Balance	−8 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	416 000	125 000	18 000	−154 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 850 000	0	0	0
Machinery and Plant Facilities	73 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 923 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 923 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	4 000	0	184 000
Total Current Assets	1 000	28 000	0	184 000
Total Assets	2 923 000	28 000	0	184 000
Total Equity	430 000	14 000	−111 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	111 000	0	0	0
Creditors	−9 000	0	5 000	0
Unpaid Taxes	194 000	15 000	2 000	0
Dividends	0	0	0	0
Other Current Debt	2 088 000	0	104 000	154 000
Total Current Debt	2 383 000	15 000	111 000	154 000
Total Equity and Debt	2 923 000	28 000	0	184 000

Financial indicators	2021	2020	2019	2018
Return on Equity	96,74 %	892,86 %	−16,22 %	−513,33 %
Debt-to-Equity Ratio	0,26	0	−0	0
Operating Profit Margin	54,27 %	51,84 %	29,51 %	-
Current Ratio	0	1,87	0	1,19
Quick Ratio	0	1,87	0	1,19
Equity Ratio	0,15	0,5	-	0,16
Gross Profit Margin	100 %	100 %	100 %	-