BYGGMESTER BYBERG & SOLÅS AS

4346 BRYNE

Finances

Share Ownership

Return on Equity

99,57 %

Current Ratio

1,25

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 862 000	12 661 000	8 895 000	6 375 000
Net Income	2 079 000	1 148 000	988 000	748 000
Total Assets	6 372 000	3 892 000	3 429 000	1 820 000
Total Equity	2 088 000	1 509 000	1 760 000	772 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 862 000	12 661 000	8 895 000	6 375 000
Expenditure	14 186 000	11 175 000	7 625 000	5 417 000
Operating Profit	2 675 000	1 486 000	1 270 000	957 000
Financial Income	5 000	1 000	1 000	0
Financial Costs	1 000	1 000	3 000	1 000
Financial Balance	4 000	0	−2 000	−1 000
Earnings Before Tax	2 678 000	1 486 000	1 268 000	957 000
Tax	599 000	338 000	279 000	209 000
Net Income	2 079 000	1 148 000	988 000	748 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 050 000	871 000	447 000	550 000
Total Current Assets	5 322 000	3 021 000	2 982 000	1 270 000
Total Assets	6 372 000	3 892 000	3 429 000	1 820 000
Total Retained Equity	2 058 000	1 479 000	1 730 000	742 000
Total Equity	2 088 000	1 509 000	1 760 000	772 000
Total Long-Term Debt	22 000	19 000	12 000	21 000
Total Current Debt	4 263 000	2 364 000	1 656 000	1 028 000
Total Equity and Debt	6 372 000	3 892 000	3 429 000	1 820 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 757 000	12 589 000	8 895 000	6 375 000
Other Income	105 000	72 000	0	0
Revenue	16 862 000	12 661 000	8 895 000	6 375 000
Cost of Goods Sold	10 123 000	7 163 000	3 793 000	3 168 000
Salary Costs	3 097 000	3 087 000	3 054 000	1 721 000
Depreciation	382 000	280 000	157 000	37 000
Impairment	0	0	0	0
Expenditure	14 186 000	11 175 000	7 625 000	5 417 000
Operating Profit	2 675 000	1 486 000	1 270 000	957 000
Financial Income	5 000	1 000	1 000	0
Financial Costs	1 000	1 000	3 000	1 000
Financial Balance	4 000	0	−2 000	−1 000
Dividends	1 500 000	1 400 000	0	0
Net Income	2 079 000	1 148 000	988 000	748 000

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	1 050 000	871 000	447 000	550 000
Total Tangible Assets	1 050 000	871 000	447 000	550 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 050 000	871 000	447 000	550 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 048 000	1 453 000	1 832 000	823 000
Total Current Assets	5 322 000	3 021 000	2 982 000	1 270 000
Total Assets	6 372 000	3 892 000	3 429 000	1 820 000
Total Equity	2 088 000	1 509 000	1 760 000	772 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 000	19 000	12 000	21 000
Creditors	973 000	1 261 000	459 000	135 000
Unpaid Taxes	639 000	278 000	374 000	446 000
Dividends	1 500 000	1 400 000	0	0
Other Current Debt	554 000	494 000	536 000	258 000
Total Current Debt	4 263 000	2 364 000	1 656 000	1 028 000
Total Equity and Debt	6 372 000	3 892 000	3 429 000	1 820 000

Financial indicators	2022	2021	2020	2019
Return on Equity	99,57 %	76,08 %	56,14 %	96,89 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0,03
Operating Profit Margin	15,86 %	11,74 %	14,28 %	15,01 %
Current Ratio	1,25	1,28	1,8	1,24
Quick Ratio	1,25	1,28	1,8	1,24
Equity Ratio	0,33	0,39	0,51	0,42
Gross Profit Margin	39,97 %	43,42 %	57,36 %	50,31 %