ANDERSEN BYGG OG VEDLIKEHOLD AS

1392 VETTRE

Finances

Share Ownership

Return on Equity

5,59 %

Current Ratio

0,2

Debt-to-Equity Ratio

−0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	739 000	686 000	588 000	84 000
Net Income	−28 000	−58 000	−418 000	−27 000
Total Assets	186 000	179 000	235 000	229 000
Total Equity	−501 000	−473 000	−415 000	3 000

Income (NOK)	2022	2021	2020	2019
Revenue	739 000	686 000	588 000	84 000
Expenditure	764 000	740 000	997 000	110 000
Operating Profit	−25 000	−54 000	−410 000	−25 000
Financial Income	1 000	0	0	0
Financial Costs	4 000	4 000	8 000	2 000
Financial Balance	−3 000	−4 000	−8 000	−2 000
Earnings Before Tax	−28 000	−58 000	−418 000	−27 000
Tax	0	0	0	0
Net Income	−28 000	−58 000	−418 000	−27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	58 000	93 000	128 000	163 000
Total Current Assets	128 000	85 000	107 000	66 000
Total Assets	186 000	179 000	235 000	229 000
Total Retained Equity	−531 000	−503 000	−445 000	−27 000
Total Equity	−501 000	−473 000	−415 000	3 000
Total Long-Term Debt	55 000	87 000	108 000	139 000
Total Current Debt	632 000	565 000	542 000	88 000
Total Equity and Debt	186 000	179 000	235 000	229 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	739 000	686 000	588 000	84 000
Other Income	0	0	0	0
Revenue	739 000	686 000	588 000	84 000
Cost of Goods Sold	107 000	126 000	155 000	8 000
Salary Costs	328 000	267 000	464 000	64 000
Depreciation	35 000	35 000	35 000	12 000
Impairment	0	0	0	0
Expenditure	764 000	740 000	997 000	110 000
Operating Profit	−25 000	−54 000	−410 000	−25 000
Financial Income	1 000	0	0	0
Financial Costs	4 000	4 000	8 000	2 000
Financial Balance	−3 000	−4 000	−8 000	−2 000
Dividends	0	0	0	0
Net Income	−28 000	−58 000	−418 000	−27 000

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	58 000	93 000	128 000	163 000
Total Tangible Assets	58 000	93 000	128 000	163 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	58 000	93 000	128 000	163 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	32 000	0	5 000	13 000
Total Current Assets	128 000	85 000	107 000	66 000
Total Assets	186 000	179 000	235 000	229 000
Total Equity	−501 000	−473 000	−415 000	3 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	55 000	87 000	108 000	139 000
Creditors	6 000	16 000	26 000	0
Unpaid Taxes	50 000	56 000	44 000	9 000
Dividends	0	0	0	0
Other Current Debt	576 000	493 000	472 000	78 000
Total Current Debt	632 000	565 000	542 000	88 000
Total Equity and Debt	186 000	179 000	235 000	229 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,59 %	12,26 %	100,72 %	−900 %
Debt-to-Equity Ratio	−0,11	−0,18	−0,26	46,33
Operating Profit Margin	−3,38 %	−7,87 %	−69,73 %	−29,76 %
Current Ratio	0,2	0,15	0,2	0,75
Quick Ratio	0,2	0,15	0,2	0,75
Equity Ratio	−2,69	−2,64	−1,77	0,01
Gross Profit Margin	85,52 %	81,63 %	73,64 %	90,48 %