BYGGMESTER FANA AS

5244 FANA

Finances

Share Ownership

Return on Equity

3 653,33 %

Current Ratio

0,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 937 000	4 131 000	2 622 000	1 212 000
Net Income	1 096 000	620 000	372 000	310 000
Total Assets	2 116 000	1 161 000	758 000	497 000
Total Equity	30 000	31 000	54 000	32 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 937 000	4 131 000	2 622 000	1 212 000
Expenditure	6 530 000	3 336 000	2 144 000	818 000
Operating Profit	1 407 000	795 000	478 000	395 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	1 000	−1 000	0
Earnings Before Tax	1 407 000	796 000	477 000	395 000
Tax	311 000	175 000	105 000	85 000
Net Income	1 096 000	620 000	372 000	310 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	83 000	64 000	40 000	51 000
Total Current Assets	2 032 000	1 097 000	718 000	445 000
Total Assets	2 116 000	1 161 000	758 000	497 000
Total Retained Equity	8 000	8 000	32 000	10 000
Total Equity	30 000	31 000	54 000	32 000
Total Long-Term Debt	0	0	1 000	1 000
Total Current Debt	2 085 000	1 130 000	703 000	463 000
Total Equity and Debt	2 116 000	1 161 000	758 000	497 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 910 000	4 261 000	2 492 000	1 212 000
Other Income	27 000	−131 000	131 000	0
Revenue	7 937 000	4 131 000	2 622 000	1 212 000
Cost of Goods Sold	3 018 000	1 734 000	1 150 000	234 000
Salary Costs	2 319 000	1 084 000	629 000	322 000
Depreciation	26 000	20 000	11 000	6 000
Impairment	0	0	0	0
Expenditure	6 530 000	3 336 000	2 144 000	818 000
Operating Profit	1 407 000	795 000	478 000	395 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	1 000	0
Financial Balance	0	1 000	−1 000	0
Dividends	1 096 000	629 000	350 000	300 000
Net Income	1 096 000	620 000	372 000	310 000

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	83 000	64 000	40 000	51 000
Total Tangible Assets	83 000	64 000	40 000	51 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	83 000	64 000	40 000	51 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	571 000	981 000	398 000	422 000
Total Current Assets	2 032 000	1 097 000	718 000	445 000
Total Assets	2 116 000	1 161 000	758 000	497 000
Total Equity	30 000	31 000	54 000	32 000
Short-Term Group Debt	20 000	20 000	0	0
Total Long-Term Debt	0	0	1 000	1 000
Creditors	125 000	84 000	78 000	17 000
Unpaid Taxes	329 000	135 000	106 000	30 000
Dividends	1 096 000	629 000	350 000	300 000
Other Current Debt	205 000	92 000	63 000	32 000
Total Current Debt	2 085 000	1 130 000	703 000	463 000
Total Equity and Debt	2 116 000	1 161 000	758 000	497 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 653,33 %	2 000 %	688,89 %	968,75 %
Debt-to-Equity Ratio	0	0	0,02	0,03
Operating Profit Margin	17,73 %	19,24 %	18,23 %	32,59 %
Current Ratio	0,97	0,97	1,02	0,96
Quick Ratio	0,97	0,97	1,02	0,96
Equity Ratio	0,01	0,03	0,07	0,06
Gross Profit Margin	61,98 %	58,02 %	56,14 %	80,69 %