YAR BYGG AS

1389 HEGGEDAL

Finances

Share Ownership

Return on Equity

80,04 %

Current Ratio

1,17

Debt-to-Equity Ratio

2,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 589 000	4 252 000	2 975 000	1 096 000
Net Income	361 000	115 000	179 000	−234 000
Total Assets	2 632 000	1 502 000	1 035 000	607 000
Total Equity	451 000	90 000	−25 000	−204 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 589 000	4 252 000	2 975 000	1 096 000
Expenditure	7 080 000	4 105 000	2 780 000	1 325 000
Operating Profit	510 000	147 000	195 000	−229 000
Financial Income	7 000	0	0	0
Financial Costs	54 000	16 000	16 000	6 000
Financial Balance	−47 000	−16 000	−16 000	−6 000
Earnings Before Tax	463 000	131 000	179 000	−234 000
Tax	102 000	17 000	0	0
Net Income	361 000	115 000	179 000	−234 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 418 000	1 118 000	789 000	593 000
Total Current Assets	1 214 000	384 000	245 000	14 000
Total Assets	2 632 000	1 502 000	1 035 000	607 000
Total Retained Equity	421 000	60 000	−55 000	−234 000
Total Equity	451 000	90 000	−25 000	−204 000
Total Long-Term Debt	1 147 000	559 000	257 000	323 000
Total Current Debt	1 034 000	854 000	803 000	488 000
Total Equity and Debt	2 632 000	1 502 000	1 035 000	607 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 591 000	4 222 000	2 975 000	1 096 000
Other Income	−2 000	30 000	0	0
Revenue	7 589 000	4 252 000	2 975 000	1 096 000
Cost of Goods Sold	2 874 000	1 812 000	988 000	561 000
Salary Costs	2 599 000	1 337 000	1 204 000	573 000
Depreciation	396 000	225 000	147 000	15 000
Impairment	0	0	0	0
Expenditure	7 080 000	4 105 000	2 780 000	1 325 000
Operating Profit	510 000	147 000	195 000	−229 000
Financial Income	7 000	0	0	0
Financial Costs	54 000	16 000	16 000	6 000
Financial Balance	−47 000	−16 000	−16 000	−6 000
Dividends	0	0	0	0
Net Income	361 000	115 000	179 000	−234 000

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	1 418 000	1 118 000	789 000	593 000
Total Tangible Assets	1 418 000	1 118 000	789 000	593 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 418 000	1 118 000	789 000	593 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 177 000	45 000	214 000	13 000
Total Current Assets	1 214 000	384 000	245 000	14 000
Total Assets	2 632 000	1 502 000	1 035 000	607 000
Total Equity	451 000	90 000	−25 000	−204 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 147 000	559 000	257 000	323 000
Creditors	170 000	151 000	113 000	16 000
Unpaid Taxes	521 000	220 000	473 000	49 000
Dividends	0	0	0	0
Other Current Debt	264 000	482 000	217 000	423 000
Total Current Debt	1 034 000	854 000	803 000	488 000
Total Equity and Debt	2 632 000	1 502 000	1 035 000	607 000

Financial indicators	2022	2021	2020	2019
Return on Equity	80,04 %	127,78 %	−716 %	114,71 %
Debt-to-Equity Ratio	2,54	6,21	−10,28	−1,58
Operating Profit Margin	6,72 %	3,46 %	6,55 %	−20,89 %
Current Ratio	1,17	0,45	0,31	0,03
Quick Ratio	1,17	0,45	0,31	0,03
Equity Ratio	0,17	0,06	−0,02	−0,34
Gross Profit Margin	62,13 %	57,38 %	66,79 %	48,81 %