OLSEN BYGG & EIENDOM AS

1544 VESTBY

Finances

Share Ownership

Return on Equity

−239,22 %

Current Ratio

0,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 587 000	899 000	6 000	487 000
Net Income	−122 000	310 000	−67 000	−89 000
Total Assets	415 000	468 000	33 000	104 000
Total Equity	51 000	173 000	−136 000	−69 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 587 000	899 000	6 000	487 000
Expenditure	1 707 000	548 000	74 000	575 000
Operating Profit	−120 000	350 000	−67 000	−89 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−3 000	−1 000	0	0
Earnings Before Tax	−123 000	350 000	−67 000	−89 000
Tax	−1 000	40 000	0	0
Net Income	−122 000	310 000	−67 000	−89 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	247 000	177 000	0	0
Total Current Assets	168 000	291 000	33 000	104 000
Total Assets	415 000	468 000	33 000	104 000
Total Retained Equity	31 000	153 000	−156 000	−89 000
Total Equity	51 000	173 000	−136 000	−69 000
Total Long-Term Debt	0	1 000	0	0
Total Current Debt	364 000	294 000	170 000	173 000
Total Equity and Debt	415 000	468 000	33 000	104 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 456 000	899 000	6 000	487 000
Other Income	131 000	0	0	0
Revenue	1 587 000	899 000	6 000	487 000
Cost of Goods Sold	770 000	179 000	20 000	25 000
Salary Costs	247 000	124 000	30 000	425 000
Depreciation	19 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 707 000	548 000	74 000	575 000
Operating Profit	−120 000	350 000	−67 000	−89 000
Financial Income	0	0	0	0
Financial Costs	3 000	1 000	0	0
Financial Balance	−3 000	−1 000	0	0
Dividends	0	0	0	0
Net Income	−122 000	310 000	−67 000	−89 000

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	124 000	29 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	124 000	29 000	0	0
Total Fiancial Fixed Assets	123 000	149 000	0	0
Total Fixed Assets	247 000	177 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	80 000	114 000	8 000	77 000
Total Current Assets	168 000	291 000	33 000	104 000
Total Assets	415 000	468 000	33 000	104 000
Total Equity	51 000	173 000	−136 000	−69 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	0	0
Creditors	91 000	88 000	14 000	9 000
Unpaid Taxes	45 000	22 000	−2 000	14 000
Dividends	0	0	0	0
Other Current Debt	228 000	145 000	157 000	150 000
Total Current Debt	364 000	294 000	170 000	173 000
Total Equity and Debt	415 000	468 000	33 000	104 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−239,22 %	179,19 %	49,26 %	128,99 %
Debt-to-Equity Ratio	0	0,01	−0	−0
Operating Profit Margin	−7,56 %	38,93 %	−1 116,67 %	−18,28 %
Current Ratio	0,46	0,99	0,19	0,6
Quick Ratio	0,46	0,99	0,19	0,6
Equity Ratio	0,12	0,37	−4,12	−0,66
Gross Profit Margin	51,48 %	80,09 %	−233,33 %	94,87 %