BYGGELAGET BOLIG UTVIKLING AS

4344 BRYNE

Finances

Return on Equity

58,57 %

Current Ratio

1,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 653 000	7 808 000	4 476 000	4 876 000
Net Income	605 000	587 000	−425 000	176 000
Total Assets	3 205 000	5 106 000	1 589 000	2 336 000
Total Equity	1 033 000	428 000	−159 000	267 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 653 000	7 808 000	4 476 000	4 876 000
Expenditure	10 763 000	7 083 000	4 971 000	4 653 000
Operating Profit	891 000	725 000	−496 000	224 000
Financial Income	1 000	0	0	1 000
Financial Costs	117 000	57 000	22 000	1 000
Financial Balance	−116 000	−57 000	−22 000	0
Earnings Before Tax	775 000	668 000	−518 000	223 000
Tax	171 000	81 000	−93 000	47 000
Net Income	605 000	587 000	−425 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	200 000	200 000	0
Total Current Assets	3 205 000	4 906 000	1 389 000	2 336 000
Total Assets	3 205 000	5 106 000	1 589 000	2 336 000
Total Retained Equity	943 000	338 000	−249 000	176 000
Total Equity	1 033 000	428 000	−159 000	267 000
Total Long-Term Debt	0	574 000	574 000	325 000
Total Current Debt	2 172 000	4 104 000	1 174 000	1 744 000
Total Equity and Debt	3 205 000	5 106 000	1 589 000	2 336 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 653 000	3 951 000	4 476 000	4 876 000
Other Income	0	3 857 000	0	0
Revenue	11 653 000	7 808 000	4 476 000	4 876 000
Cost of Goods Sold	10 477 000	6 853 000	4 488 000	4 596 000
Salary Costs	51 000	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	10 763 000	7 083 000	4 971 000	4 653 000
Operating Profit	891 000	725 000	−496 000	224 000
Financial Income	1 000	0	0	1 000
Financial Costs	117 000	57 000	22 000	1 000
Financial Balance	−116 000	−57 000	−22 000	0
Dividends	0	0	0	0
Net Income	605 000	587 000	−425 000	176 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	200 000	200 000	0
Total Fixed Assets	0	200 000	200 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	655 000	0	0	1 376 000
Total Current Assets	3 205 000	4 906 000	1 389 000	2 336 000
Total Assets	3 205 000	5 106 000	1 589 000	2 336 000
Total Equity	1 033 000	428 000	−159 000	267 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	574 000	574 000	325 000
Creditors	1 745 000	1 335 000	700 000	1 698 000
Unpaid Taxes	257 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	2 688 000	474 000	0
Total Current Debt	2 172 000	4 104 000	1 174 000	1 744 000
Total Equity and Debt	3 205 000	5 106 000	1 589 000	2 336 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,57 %	137,15 %	267,3 %	65,92 %
Debt-to-Equity Ratio	0	1,34	−3,61	1,22
Operating Profit Margin	7,65 %	9,29 %	−11,08 %	4,59 %
Current Ratio	1,48	1,2	1,18	1,34
Quick Ratio	1,48	1,2	1,18	1,34
Equity Ratio	0,32	0,08	−0,1	0,11
Gross Profit Margin	10,09 %	12,23 %	−0,27 %	5,74 %