BYGGMESTER-1 AS

4625 FLEKKERØY

Finances

Share Ownership

Return on Equity

43,59 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 657 000	1 801 000	1 538 000	1 096 000
Net Income	85 000	127 000	81 000	−88 000
Total Assets	1 768 000	1 077 000	699 000	149 000
Total Equity	195 000	110 000	−17 000	−98 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 657 000	1 801 000	1 538 000	1 096 000
Expenditure	1 571 000	1 658 000	1 434 000	1 184 000
Operating Profit	85 000	143 000	104 000	−88 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	85 000	143 000	104 000	−88 000
Tax	0	16 000	23 000	0
Net Income	85 000	127 000	81 000	−88 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	124 000	123 000	65 000	65 000
Total Current Assets	1 644 000	953 000	633 000	83 000
Total Assets	1 768 000	1 077 000	699 000	149 000
Total Retained Equity	165 000	80 000	−47 000	−128 000
Total Equity	195 000	110 000	−17 000	−98 000
Total Long-Term Debt	21 000	20 000	3 000	0
Total Current Debt	1 552 000	946 000	712 000	247 000
Total Equity and Debt	1 768 000	1 077 000	699 000	149 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 657 000	1 801 000	1 538 000	1 096 000
Other Income	0	0	0	0
Revenue	1 657 000	1 801 000	1 538 000	1 096 000
Cost of Goods Sold	1 093 000	1 246 000	814 000	378 000
Salary Costs	246 000	196 000	256 000	226 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 571 000	1 658 000	1 434 000	1 184 000
Operating Profit	85 000	143 000	104 000	−88 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	85 000	127 000	81 000	−88 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	30 000	30 000	30 000	30 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	94 000	93 000	35 000	35 000
Total Tangible Assets	94 000	93 000	35 000	35 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	124 000	123 000	65 000	65 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 057 000	927 000	575 000	8 000
Total Current Assets	1 644 000	953 000	633 000	83 000
Total Assets	1 768 000	1 077 000	699 000	149 000
Total Equity	195 000	110 000	−17 000	−98 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 000	20 000	3 000	0
Creditors	790 000	151 000	188 000	114 000
Unpaid Taxes	480 000	350 000	235 000	66 000
Dividends	0	0	0	0
Other Current Debt	264 000	427 000	270 000	66 000
Total Current Debt	1 552 000	946 000	712 000	247 000
Total Equity and Debt	1 768 000	1 077 000	699 000	149 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,59 %	115,45 %	−476,47 %	89,8 %
Debt-to-Equity Ratio	0,11	0,18	−0,18	−0
Operating Profit Margin	5,13 %	7,94 %	6,76 %	−8,03 %
Current Ratio	1,06	1,01	0,89	0,34
Quick Ratio	1,06	1,01	0,89	0,34
Equity Ratio	0,11	0,1	−0,02	−0,66
Gross Profit Margin	34,04 %	30,82 %	47,07 %	65,51 %