BYGG TEAM UTLEIE AS

2414 ELVERUM

Finances

Share Ownership

Return on Equity

−0,56 %

Current Ratio

4,07

Debt-to-Equity Ratio

6,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 630 000	528 000	0	0
Net Income	−24 000	−629 000	−136 000	−20 000
Total Assets	34 058 000	30 817 000	13 297 000	4 019 000
Total Equity	4 321 000	4 345 000	4 975 000	619 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 630 000	528 000	0	0
Expenditure	1 025 000	294 000	−91 000	12 000
Operating Profit	605 000	234 000	91 000	−12 000
Financial Income	1 000	0	1 000	0
Financial Costs	630 000	864 000	228 000	8 000
Financial Balance	−629 000	−864 000	−227 000	−8 000
Earnings Before Tax	−24 000	−629 000	−136 000	−20 000
Tax	0	0	0	0
Net Income	−24 000	−629 000	−136 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 822 000	30 718 000	13 041 000	3 694 000
Total Current Assets	236 000	99 000	256 000	325 000
Total Assets	34 058 000	30 817 000	13 297 000	4 019 000
Total Retained Equity	−810 000	−786 000	−157 000	−20 000
Total Equity	4 321 000	4 345 000	4 975 000	619 000
Total Long-Term Debt	29 679 000	26 416 000	8 316 000	3 400 000
Total Current Debt	58 000	56 000	6 000	0
Total Equity and Debt	34 058 000	30 817 000	13 297 000	4 019 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 630 000	528 000	0	0
Revenue	1 630 000	528 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	320 000	127 000	0	0
Impairment	0	0	0	0
Expenditure	1 025 000	294 000	−91 000	12 000
Operating Profit	605 000	234 000	91 000	−12 000
Financial Income	1 000	0	1 000	0
Financial Costs	630 000	864 000	228 000	8 000
Financial Balance	−629 000	−864 000	−227 000	−8 000
Dividends	0	0	0	0
Net Income	−24 000	−629 000	−136 000	−20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	32 987 000	13 646 000	3 694 000	3 694 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	35 000	17 072 000	9 347 000	0
Total Tangible Assets	33 022 000	30 718 000	13 041 000	3 694 000
Total Fiancial Fixed Assets	800 000	0	0	0
Total Fixed Assets	33 822 000	30 718 000	13 041 000	3 694 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	191 000	78 000	256 000	325 000
Total Current Assets	236 000	99 000	256 000	325 000
Total Assets	34 058 000	30 817 000	13 297 000	4 019 000
Total Equity	4 321 000	4 345 000	4 975 000	619 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 679 000	26 416 000	8 316 000	3 400 000
Creditors	58 000	47 000	6 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	9 000	0	0
Total Current Debt	58 000	56 000	6 000	0
Total Equity and Debt	34 058 000	30 817 000	13 297 000	4 019 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,56 %	−14,48 %	−2,73 %	−3,23 %
Debt-to-Equity Ratio	6,87	6,08	1,67	5,49
Operating Profit Margin	37,12 %	44,32 %	-	-
Current Ratio	4,07	1,77	42,67	-
Quick Ratio	4,07	1,77	42,67	-
Equity Ratio	0,13	0,14	0,37	0,15
Gross Profit Margin	100 %	100 %	-	-