BYGGMESTER LANDA AS

4160 FINNØY

Finances

Share Ownership

Return on Equity

14,95 %

Current Ratio

1,94

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 258 000	3 008 000	2 585 000	3 424 000
Net Income	112 000	286 000	153 000	81 000
Total Assets	1 263 000	1 254 000	966 000	775 000
Total Equity	749 000	637 000	346 000	193 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 258 000	3 008 000	2 585 000	3 424 000
Expenditure	1 704 000	1 759 000	1 945 000	3 309 000
Operating Profit	146 000	368 000	204 000	115 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	7 000	12 000
Financial Balance	−2 000	−1 000	−7 000	−12 000
Earnings Before Tax	144 000	367 000	197 000	103 000
Tax	32 000	81 000	44 000	23 000
Net Income	112 000	286 000	153 000	81 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	287 000	349 000	337 000	281 000
Total Current Assets	976 000	905 000	629 000	494 000
Total Assets	1 263 000	1 254 000	966 000	775 000
Total Retained Equity	719 000	607 000	316 000	163 000
Total Equity	749 000	637 000	346 000	193 000
Total Long-Term Debt	11 000	13 000	37 000	111 000
Total Current Debt	503 000	604 000	583 000	472 000
Total Equity and Debt	1 263 000	1 254 000	966 000	776 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 234 000	2 928 000	2 582 000	3 424 000
Other Income	25 000	80 000	3 000	0
Revenue	2 258 000	3 008 000	2 585 000	3 424 000
Cost of Goods Sold	0	30 000	465 000	2 133 000
Salary Costs	1 258 000	1 266 000	1 047 000	836 000
Depreciation	62 000	70 000	75 000	47 000
Impairment	0	0	0	0
Expenditure	1 704 000	1 759 000	1 945 000	3 309 000
Operating Profit	146 000	368 000	204 000	115 000
Financial Income	0	0	0	0
Financial Costs	2 000	1 000	7 000	12 000
Financial Balance	−2 000	−1 000	−7 000	−12 000
Dividends	0	0	0	0
Net Income	112 000	286 000	153 000	81 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 000	13 000	16 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	237 000	296 000	320 000	281 000
Total Tangible Assets	247 000	309 000	337 000	281 000
Total Fiancial Fixed Assets	40 000	40 000	0	0
Total Fixed Assets	287 000	349 000	337 000	281 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	745 000	640 000	401 000	306 000
Total Current Assets	976 000	905 000	629 000	494 000
Total Assets	1 263 000	1 254 000	966 000	775 000
Total Equity	749 000	637 000	346 000	193 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 000	13 000	37 000	111 000
Creditors	51 000	75 000	122 000	90 000
Unpaid Taxes	155 000	167 000	130 000	128 000
Dividends	0	0	0	0
Other Current Debt	263 000	281 000	290 000	236 000
Total Current Debt	503 000	604 000	583 000	472 000
Total Equity and Debt	1 263 000	1 254 000	966 000	776 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,95 %	44,9 %	44,22 %	41,97 %
Debt-to-Equity Ratio	0,01	0,02	0,11	0,58
Operating Profit Margin	6,47 %	12,23 %	7,89 %	3,36 %
Current Ratio	1,94	1,5	1,08	1,05
Quick Ratio	1,94	1,5	1,08	1,05
Equity Ratio	0,59	0,51	0,36	0,25
Gross Profit Margin	100 %	99 %	82,01 %	37,7 %