BYGGMESTER BJØRN DYPVIK AS

8073 BODØ

Finances

Share Ownership

Return on Equity

42,6 %

Current Ratio

4,23

Debt-to-Equity Ratio

0,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	640 000	127 000	137 000	9 000
Net Income	72 000	−4 000	45 000	−9 000
Total Assets	375 000	466 000	460 000	410 000
Total Equity	169 000	96 000	100 000	56 000

Income (NOK)	2022	2021	2020	2019
Revenue	640 000	127 000	137 000	9 000
Expenditure	546 000	130 000	84 000	18 000
Operating Profit	93 000	−3 000	54 000	−9 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Earnings Before Tax	93 000	−3 000	54 000	−9 000
Tax	21 000	1 000	10 000	0
Net Income	72 000	−4 000	45 000	−9 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	189 000	230 000	272 000	297 000
Total Current Assets	186 000	236 000	189 000	114 000
Total Assets	375 000	466 000	460 000	410 000
Total Retained Equity	139 000	66 000	70 000	26 000
Total Equity	169 000	96 000	100 000	56 000
Total Long-Term Debt	161 000	360 000	357 000	351 000
Total Current Debt	44 000	10 000	3 000	4 000
Total Equity and Debt	375 000	466 000	460 000	410 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	640 000	127 000	137 000	9 000
Other Income	0	0	0	0
Revenue	640 000	127 000	137 000	9 000
Cost of Goods Sold	298 000	38 000	0	0
Salary Costs	89 000	0	0	0
Depreciation	41 000	41 000	41 000	10 000
Impairment	0	0	0	0
Expenditure	546 000	130 000	84 000	18 000
Operating Profit	93 000	−3 000	54 000	−9 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Dividends	0	0	0	0
Net Income	72 000	−4 000	45 000	−9 000

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	189 000	230 000	272 000	297 000
Total Tangible Assets	189 000	230 000	272 000	297 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	189 000	230 000	272 000	297 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	125 000	130 000	180 000	39 000
Total Current Assets	186 000	236 000	189 000	114 000
Total Assets	375 000	466 000	460 000	410 000
Total Equity	169 000	96 000	100 000	56 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	161 000	360 000	357 000	351 000
Creditors	0	0	2 000	4 000
Unpaid Taxes	16 000	10 000	2 000	0
Dividends	0	0	0	0
Other Current Debt	10 000	0	0	0
Total Current Debt	44 000	10 000	3 000	4 000
Total Equity and Debt	375 000	466 000	460 000	410 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,6 %	−4,17 %	45 %	−16,07 %
Debt-to-Equity Ratio	0,95	3,75	3,57	6,27
Operating Profit Margin	14,53 %	−2,36 %	39,42 %	−100 %
Current Ratio	4,23	23,6	63	28,5
Quick Ratio	4,23	23,6	63	28,5
Equity Ratio	0,45	0,21	0,22	0,14
Gross Profit Margin	53,44 %	70,08 %	100 %	100 %