FOX BYGG AS

3171 SEM

Finances

Share Ownership

Return on Equity

−0,26 %

Current Ratio

1,28

Debt-to-Equity Ratio

0,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 786 000	6 064 000	6 432 000	4 765 000
Net Income	−2 000	−103 000	347 000	692 000
Total Assets	2 847 000	2 725 000	2 679 000	1 831 000
Total Equity	764 000	766 000	869 000	722 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 786 000	6 064 000	6 432 000	4 765 000
Expenditure	7 776 000	6 165 000	5 985 000	3 867 000
Operating Profit	10 000	−99 000	447 000	897 000
Financial Income	2 000	1 000	0	0
Financial Costs	14 000	5 000	2 000	0
Financial Balance	−12 000	−4 000	−2 000	0
Earnings Before Tax	−2 000	−103 000	445 000	897 000
Tax	0	0	98 000	205 000
Net Income	−2 000	−103 000	347 000	692 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	719 000	738 000	103 000	181 000
Total Current Assets	2 128 000	1 987 000	2 576 000	1 650 000
Total Assets	2 847 000	2 725 000	2 679 000	1 831 000
Total Retained Equity	734 000	736 000	839 000	692 000
Total Equity	764 000	766 000	869 000	722 000
Total Long-Term Debt	418 000	473 000	0	0
Total Current Debt	1 665 000	1 486 000	1 810 000	1 109 000
Total Equity and Debt	2 847 000	2 725 000	2 679 000	1 831 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 708 000	6 028 000	6 432 000	4 765 000
Other Income	78 000	36 000	0	0
Revenue	7 786 000	6 064 000	6 432 000	4 765 000
Cost of Goods Sold	1 144 000	989 000	1 044 000	482 000
Salary Costs	5 368 000	4 088 000	4 040 000	2 669 000
Depreciation	169 000	124 000	78 000	53 000
Impairment	0	0	0	0
Expenditure	7 776 000	6 165 000	5 985 000	3 867 000
Operating Profit	10 000	−99 000	447 000	897 000
Financial Income	2 000	1 000	0	0
Financial Costs	14 000	5 000	2 000	0
Financial Balance	−12 000	−4 000	−2 000	0
Dividends	0	0	200 000	0
Net Income	−2 000	−103 000	347 000	692 000

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	519 000	648 000	103 000	181 000
Total Tangible Assets	519 000	648 000	103 000	181 000
Total Fiancial Fixed Assets	200 000	90 000	0	0
Total Fixed Assets	719 000	738 000	103 000	181 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 119 000	1 580 000	1 866 000	1 485 000
Total Current Assets	2 128 000	1 987 000	2 576 000	1 650 000
Total Assets	2 847 000	2 725 000	2 679 000	1 831 000
Total Equity	764 000	766 000	869 000	722 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	418 000	473 000	0	0
Creditors	356 000	146 000	106 000	100 000
Unpaid Taxes	500 000	518 000	675 000	384 000
Dividends	0	0	200 000	0
Other Current Debt	809 000	822 000	732 000	421 000
Total Current Debt	1 665 000	1 486 000	1 810 000	1 109 000
Total Equity and Debt	2 847 000	2 725 000	2 679 000	1 831 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,26 %	−13,45 %	39,93 %	95,84 %
Debt-to-Equity Ratio	0,55	0,62	0	0
Operating Profit Margin	0,13 %	−1,63 %	6,95 %	18,82 %
Current Ratio	1,28	1,34	1,42	1,49
Quick Ratio	1,28	1,34	1,42	1,49
Equity Ratio	0,27	0,28	0,32	0,39
Gross Profit Margin	85,31 %	83,69 %	83,77 %	89,88 %