BECKER ANLEGG AS

3186 HORTEN

Finances

Share Ownership

Return on Equity

83,27 %

Current Ratio

2,09

Debt-to-Equity Ratio

16,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	31 055 000	15 577 000	7 709 000	1 574 000
Net Income	5 125 000	1 994 000	940 000	153 000
Total Assets	116 249 000	53 964 000	10 466 000	1 349 000
Total Equity	6 155 000	3 377 000	1 187 000	247 000

Income (NOK)	2022	2021	2020	2019
Revenue	31 055 000	15 577 000	7 709 000	1 574 000
Expenditure	21 533 000	12 581 000	6 388 000	1 379 000
Operating Profit	9 523 000	2 996 000	1 321 000	195 000
Financial Income	1 000	0	3 000	0
Financial Costs	2 953 000	439 000	119 000	1 000
Financial Balance	−2 952 000	−439 000	−116 000	−1 000
Earnings Before Tax	6 571 000	2 556 000	1 205 000	194 000
Tax	1 446 000	562 000	265 000	41 000
Net Income	5 125 000	1 994 000	940 000	153 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	94 630 000	39 178 000	8 820 000	0
Total Current Assets	21 619 000	14 786 000	1 646 000	1 349 000
Total Assets	116 249 000	53 964 000	10 466 000	1 349 000
Total Retained Equity	3 864 000	1 086 000	1 092 000	153 000
Total Equity	6 155 000	3 377 000	1 187 000	247 000
Total Long-Term Debt	99 727 000	46 255 000	8 038 000	0
Total Current Debt	10 367 000	4 332 000	1 241 000	1 102 000
Total Equity and Debt	116 249 000	53 964 000	10 466 000	1 349 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 655 000	15 577 000	7 627 000	1 574 000
Other Income	400 000	0	82 000	0
Revenue	31 055 000	15 577 000	7 709 000	1 574 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 298 000	2 519 000	599 000	0
Impairment	0	0	0	0
Expenditure	21 533 000	12 581 000	6 388 000	1 379 000
Operating Profit	9 523 000	2 996 000	1 321 000	195 000
Financial Income	1 000	0	3 000	0
Financial Costs	2 953 000	439 000	119 000	1 000
Financial Balance	−2 952 000	−439 000	−116 000	−1 000
Dividends	5 125 000	100 000	0	0
Net Income	5 125 000	1 994 000	940 000	153 000

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	46 284 000	39 124 000	8 745 000	0
Fixtures	48 346 000	54 000	75 000	0
Total Tangible Assets	94 630 000	39 178 000	8 820 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	94 630 000	39 178 000	8 820 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 410 000	3 435 000	515 000	896 000
Total Current Assets	21 619 000	14 786 000	1 646 000	1 349 000
Total Assets	116 249 000	53 964 000	10 466 000	1 349 000
Total Equity	6 155 000	3 377 000	1 187 000	247 000
Short-Term Group Debt	2 585 000	585 000	585 000	585 000
Total Long-Term Debt	99 727 000	46 255 000	8 038 000	0
Creditors	2 311 000	3 626 000	538 000	357 000
Unpaid Taxes	280 000	0	40 000	27 000
Dividends	5 125 000	100 000	0	0
Other Current Debt	65 000	21 000	78 000	92 000
Total Current Debt	10 367 000	4 332 000	1 241 000	1 102 000
Total Equity and Debt	116 249 000	53 964 000	10 466 000	1 349 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,27 %	59,05 %	79,19 %	61,94 %
Debt-to-Equity Ratio	16,2	13,7	6,77	0
Operating Profit Margin	30,66 %	19,23 %	17,14 %	12,39 %
Current Ratio	2,09	3,41	1,33	1,22
Quick Ratio	2,09	3,41	1,33	1,22
Equity Ratio	0,05	0,06	0,11	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %