FR BYGG AS

7025 TRONDHEIM

Finances

Share Ownership

Return on Equity

11,54 %

Current Ratio

1,56

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 062 000	8 036 000	7 219 000	3 434 000
Net Income	83 000	127 000	305 000	−92 000
Total Assets	2 149 000	1 935 000	1 440 000	938 000
Total Equity	719 000	636 000	508 000	203 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 062 000	8 036 000	7 219 000	3 434 000
Expenditure	7 946 000	7 870 000	6 850 000	3 524 000
Operating Profit	115 000	167 000	369 000	−89 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−3 000
Earnings Before Tax	115 000	167 000	369 000	−92 000
Tax	32 000	39 000	63 000	0
Net Income	83 000	127 000	305 000	−92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	71 000	157 000	155 000	61 000
Total Current Assets	2 078 000	1 778 000	1 284 000	878 000
Total Assets	2 149 000	1 935 000	1 440 000	938 000
Total Retained Equity	424 000	341 000	214 000	−92 000
Total Equity	719 000	636 000	508 000	203 000
Total Long-Term Debt	97 000	70 000	31 000	0
Total Current Debt	1 334 000	1 229 000	901 000	736 000
Total Equity and Debt	2 149 000	1 935 000	1 440 000	938 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 042 000	8 024 000	7 219 000	3 434 000
Other Income	19 000	12 000	0	0
Revenue	8 062 000	8 036 000	7 219 000	3 434 000
Cost of Goods Sold	2 040 000	1 728 000	1 740 000	1 104 000
Salary Costs	4 886 000	5 187 000	4 213 000	2 068 000
Depreciation	18 000	15 000	15 000	12 000
Impairment	0	0	0	0
Expenditure	7 946 000	7 870 000	6 850 000	3 524 000
Operating Profit	115 000	167 000	369 000	−89 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−3 000
Dividends	0	0	0	0
Net Income	83 000	127 000	305 000	−92 000

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	17 000	78 000	46 000	61 000
Total Tangible Assets	17 000	78 000	46 000	61 000
Total Fiancial Fixed Assets	54 000	79 000	109 000	0
Total Fixed Assets	71 000	157 000	155 000	61 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 081 000	834 000	1 112 000	476 000
Total Current Assets	2 078 000	1 778 000	1 284 000	878 000
Total Assets	2 149 000	1 935 000	1 440 000	938 000
Total Equity	719 000	636 000	508 000	203 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	97 000	70 000	31 000	0
Creditors	135 000	88 000	87 000	126 000
Unpaid Taxes	663 000	597 000	295 000	401 000
Dividends	0	0	0	0
Other Current Debt	530 000	544 000	485 000	209 000
Total Current Debt	1 334 000	1 229 000	901 000	736 000
Total Equity and Debt	2 149 000	1 935 000	1 440 000	938 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,54 %	19,97 %	60,04 %	−45,32 %
Debt-to-Equity Ratio	0,13	0,11	0,06	0
Operating Profit Margin	1,43 %	2,08 %	5,11 %	−2,59 %
Current Ratio	1,56	1,45	1,43	1,19
Quick Ratio	1,56	1,45	1,43	1,19
Equity Ratio	0,33	0,33	0,35	0,22
Gross Profit Margin	74,7 %	78,5 %	75,9 %	67,85 %