BYGGMESTER ANDERS SKOGEN AS

2819 GJØVIK

Finances

Share Ownership

Return on Equity

76,89 %

Current Ratio

1,15

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 390 000	1 690 000	1 389 000	1 133 000
Net Income	203 000	158 000	65 000	−186 000
Total Assets	1 134 000	341 000	299 000	528 000
Total Equity	264 000	61 000	−97 000	−162 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 390 000	1 690 000	1 389 000	1 133 000
Expenditure	2 123 000	1 516 000	1 316 000	1 319 000
Operating Profit	268 000	173 000	74 000	−186 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	9 000	0
Financial Balance	0	−1 000	−9 000	0
Earnings Before Tax	268 000	172 000	65 000	−186 000
Tax	65 000	13 000	0	0
Net Income	203 000	158 000	65 000	−186 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	132 000	199 000	52 000	0
Total Current Assets	1 002 000	142 000	247 000	528 000
Total Assets	1 134 000	341 000	299 000	528 000
Total Retained Equity	240 000	37 000	−122 000	−186 000
Total Equity	264 000	61 000	−97 000	−162 000
Total Long-Term Debt	0	2 000	0	0
Total Current Debt	870 000	279 000	396 000	690 000
Total Equity and Debt	1 134 000	341 000	299 000	528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 390 000	1 690 000	1 389 000	1 133 000
Other Income	0	0	0	0
Revenue	2 390 000	1 690 000	1 389 000	1 133 000
Cost of Goods Sold	1 103 000	264 000	343 000	396 000
Salary Costs	396 000	825 000	519 000	815 000
Depreciation	68 000	45 000	3 000	0
Impairment	0	0	0	0
Expenditure	2 123 000	1 516 000	1 316 000	1 319 000
Operating Profit	268 000	173 000	74 000	−186 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	9 000	0
Financial Balance	0	−1 000	−9 000	0
Dividends	0	0	0	0
Net Income	203 000	158 000	65 000	−186 000

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	110 000	178 000	39 000	0
Total Tangible Assets	110 000	178 000	39 000	0
Total Fiancial Fixed Assets	22 000	21 000	13 000	0
Total Fixed Assets	132 000	199 000	52 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	186 000	126 000	63 000	173 000
Total Current Assets	1 002 000	142 000	247 000	528 000
Total Assets	1 134 000	341 000	299 000	528 000
Total Equity	264 000	61 000	−97 000	−162 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	2 000	0	0
Creditors	565 000	57 000	109 000	167 000
Unpaid Taxes	123 000	125 000	125 000	148 000
Dividends	0	0	0	0
Other Current Debt	116 000	85 000	162 000	375 000
Total Current Debt	870 000	279 000	396 000	690 000
Total Equity and Debt	1 134 000	341 000	299 000	528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,89 %	259,02 %	−67,01 %	114,81 %
Debt-to-Equity Ratio	0	0,03	−0	−0
Operating Profit Margin	11,21 %	10,24 %	5,33 %	−16,42 %
Current Ratio	1,15	0,51	0,62	0,77
Quick Ratio	1,15	0,51	0,62	0,77
Equity Ratio	0,23	0,18	−0,32	−0,31
Gross Profit Margin	53,85 %	84,38 %	75,31 %	65,05 %