BYGGTEAM OSLO AS

1473 LØRENSKOG

Finances

Share Ownership

Return on Equity

57,6 %

Current Ratio

2,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 188 000	1 548 000	1 453 000	768 000
Net Income	538 000	191 000	−21 000	202 000
Total Assets	1 778 000	818 000	599 000	583 000
Total Equity	934 000	396 000	205 000	227 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 188 000	1 548 000	1 453 000	768 000
Expenditure	2 493 000	1 303 000	1 473 000	508 000
Operating Profit	695 000	245 000	−20 000	259 000
Financial Income	0	0	0	0
Financial Costs	6 000	5 000	1 000	0
Financial Balance	−6 000	−5 000	−1 000	0
Earnings Before Tax	689 000	240 000	−21 000	259 000
Tax	152 000	48 000	0	57 000
Net Income	538 000	191 000	−21 000	202 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 778 000	818 000	599 000	583 000
Total Assets	1 778 000	818 000	599 000	583 000
Total Retained Equity	910 000	372 000	181 000	202 000
Total Equity	934 000	396 000	205 000	227 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	844 000	422 000	394 000	357 000
Total Equity and Debt	1 778 000	818 000	599 000	583 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 188 000	1 548 000	1 453 000	768 000
Other Income	0	0	0	0
Revenue	3 188 000	1 548 000	1 453 000	768 000
Cost of Goods Sold	1 552 000	245 000	287 000	292 000
Salary Costs	804 000	749 000	1 146 000	195 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 493 000	1 303 000	1 473 000	508 000
Operating Profit	695 000	245 000	−20 000	259 000
Financial Income	0	0	0	0
Financial Costs	6 000	5 000	1 000	0
Financial Balance	−6 000	−5 000	−1 000	0
Dividends	0	0	0	0
Net Income	538 000	191 000	−21 000	202 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	786 000	113 000	280 000	419 000
Total Current Assets	1 778 000	818 000	599 000	583 000
Total Assets	1 778 000	818 000	599 000	583 000
Total Equity	934 000	396 000	205 000	227 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	97 000
Unpaid Taxes	514 000	269 000	288 000	187 000
Dividends	0	0	0	0
Other Current Debt	179 000	104 000	105 000	16 000
Total Current Debt	844 000	422 000	394 000	357 000
Total Equity and Debt	1 778 000	818 000	599 000	583 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,6 %	48,23 %	−10,24 %	88,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	21,8 %	15,83 %	−1,38 %	33,72 %
Current Ratio	2,11	1,94	1,52	1,63
Quick Ratio	2,11	1,94	1,52	1,63
Equity Ratio	0,53	0,48	0,34	0,39
Gross Profit Margin	51,32 %	84,17 %	80,25 %	61,98 %