BYGGMESTER INDERGAARD AS

8178 HALSA

Finances

Share Ownership

Return on Equity

19,42 %

Current Ratio

2,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 719 000	2 977 000	2 488 000	1 326 000
Net Income	226 000	680 000	122 000	134 000
Total Assets	1 757 000	1 324 000	935 000	517 000
Total Equity	1 164 000	938 000	257 000	136 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 719 000	2 977 000	2 488 000	1 326 000
Expenditure	5 331 000	2 277 000	2 325 000	1 192 000
Operating Profit	387 000	700 000	163 000	135 000
Financial Income	0	0	0	0
Financial Costs	7 000	20 000	8 000	1 000
Financial Balance	−7 000	−20 000	−8 000	−1 000
Earnings Before Tax	381 000	680 000	156 000	134 000
Tax	154 000	0	34 000	0
Net Income	226 000	680 000	122 000	134 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	67 000	43 000	25 000	16 000
Total Current Assets	1 690 000	1 281 000	910 000	501 000
Total Assets	1 757 000	1 324 000	935 000	517 000
Total Retained Equity	1 134 000	913 000	233 000	111 000
Total Equity	1 164 000	938 000	257 000	136 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	593 000	386 000	678 000	381 000
Total Equity and Debt	1 757 000	1 324 000	935 000	517 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 719 000	2 977 000	2 488 000	1 326 000
Other Income	0	0	0	0
Revenue	5 719 000	2 977 000	2 488 000	1 326 000
Cost of Goods Sold	3 129 000	981 000	1 142 000	204 000
Salary Costs	1 287 000	919 000	792 000	649 000
Depreciation	21 000	17 000	9 000	3 000
Impairment	0	0	0	0
Expenditure	5 331 000	2 277 000	2 325 000	1 192 000
Operating Profit	387 000	700 000	163 000	135 000
Financial Income	0	0	0	0
Financial Costs	7 000	20 000	8 000	1 000
Financial Balance	−7 000	−20 000	−8 000	−1 000
Dividends	0	0	0	0
Net Income	226 000	680 000	122 000	134 000

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	0	0	0
Fixtures	22 000	43 000	25 000	16 000
Total Tangible Assets	22 000	43 000	25 000	16 000
Total Fiancial Fixed Assets	45 000	0	0	0
Total Fixed Assets	67 000	43 000	25 000	16 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	407 000	160 000	216 000	303 000
Total Current Assets	1 690 000	1 281 000	910 000	501 000
Total Assets	1 757 000	1 324 000	935 000	517 000
Total Equity	1 164 000	938 000	257 000	136 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	98 000	134 000	364 000	153 000
Unpaid Taxes	145 000	170 000	228 000	203 000
Dividends	0	0	0	0
Other Current Debt	162 000	84 000	51 000	25 000
Total Current Debt	593 000	386 000	678 000	381 000
Total Equity and Debt	1 757 000	1 324 000	935 000	517 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,42 %	72,49 %	47,47 %	98,53 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	6,77 %	23,51 %	6,55 %	10,18 %
Current Ratio	2,85	3,32	1,34	1,31
Quick Ratio	2,85	3,32	1,34	1,31
Equity Ratio	0,66	0,71	0,27	0,26
Gross Profit Margin	45,29 %	67,05 %	54,1 %	84,62 %