BYGG OG ANLEGGSTEKNIKK AS

2008 FJERDINGBY

Finances

Return on Equity

131,27 %

Current Ratio

1,19

Debt-to-Equity Ratio

0,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 221 000	6 771 000	8 774 000	4 515 000
Net Income	1 952 000	−901 000	97 000	141 000
Total Assets	7 742 000	6 579 000	6 866 000	4 313 000
Total Equity	1 487 000	−464 000	437 000	340 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 221 000	6 771 000	8 774 000	4 515 000
Expenditure	11 802 000	7 742 000	8 537 000	4 282 000
Operating Profit	2 419 000	−970 000	237 000	233 000
Financial Income	10 000	9 000	0	0
Financial Costs	73 000	48 000	87 000	52 000
Financial Balance	−63 000	−39 000	−87 000	−52 000
Earnings Before Tax	2 356 000	−1 010 000	149 000	181 000
Tax	405 000	−108 000	53 000	40 000
Net Income	1 952 000	−901 000	97 000	141 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 070 000	3 992 000	4 622 000	3 505 000
Total Current Assets	5 672 000	2 587 000	2 244 000	808 000
Total Assets	7 742 000	6 579 000	6 866 000	4 313 000
Total Retained Equity	1 457 000	−494 000	407 000	310 000
Total Equity	1 487 000	−464 000	437 000	340 000
Total Long-Term Debt	1 477 000	4 345 000	4 458 000	3 266 000
Total Current Debt	4 778 000	2 698 000	1 971 000	706 000
Total Equity and Debt	7 742 000	6 579 000	6 866 000	4 313 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 854 000	6 287 000	8 774 000	4 515 000
Other Income	367 000	484 000	0	0
Revenue	14 221 000	6 771 000	8 774 000	4 515 000
Cost of Goods Sold	7 855 000	4 533 000	6 145 000	2 686 000
Salary Costs	713 000	898 000	303 000	322 000
Depreciation	519 000	492 000	513 000	178 000
Impairment	0	0	0	0
Expenditure	11 802 000	7 742 000	8 537 000	4 282 000
Operating Profit	2 419 000	−970 000	237 000	233 000
Financial Income	10 000	9 000	0	0
Financial Costs	73 000	48 000	87 000	52 000
Financial Balance	−63 000	−39 000	−87 000	−52 000
Dividends	0	0	0	0
Net Income	1 952 000	−901 000	97 000	141 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	1 490 000	1 490 000	1 490 000
Machinery and Plant Facilities	1 285 000	1 914 000	3 132 000	2 015 000
Fixtures	723 000	588 000	0	0
Total Tangible Assets	2 008 000	3 992 000	4 622 000	3 505 000
Total Fiancial Fixed Assets	62 000	0	0	0
Total Fixed Assets	2 070 000	3 992 000	4 622 000	3 505 000
Stock	1 350 000	251 000	0	408 000
Total Investments	0	0	0	0
Cash, Bank	382 000	388 000	119 000	4 000
Total Current Assets	5 672 000	2 587 000	2 244 000	808 000
Total Assets	7 742 000	6 579 000	6 866 000	4 313 000
Total Equity	1 487 000	−464 000	437 000	340 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 477 000	4 345 000	4 458 000	3 266 000
Creditors	4 229 000	1 202 000	393 000	545 000
Unpaid Taxes	238 000	61 000	60 000	37 000
Dividends	0	0	0	0
Other Current Debt	64 000	1 435 000	1 517 000	124 000
Total Current Debt	4 778 000	2 698 000	1 971 000	706 000
Total Equity and Debt	7 742 000	6 579 000	6 866 000	4 313 000

Financial indicators	2022	2021	2020	2019
Return on Equity	131,27 %	194,18 %	22,2 %	41,47 %
Debt-to-Equity Ratio	0,99	−9,36	10,2	9,61
Operating Profit Margin	17,01 %	−14,33 %	2,7 %	5,16 %
Current Ratio	1,19	0,96	1,14	1,14
Quick Ratio	1,65	1,06	1,14	2,71
Equity Ratio	0,19	−0,07	0,06	0,08
Gross Profit Margin	44,76 %	33,05 %	29,96 %	40,51 %