BYGGMESTER KORSNES AS

7036 TRONDHEIM

Finances

Share Ownership

Return on Equity

6,61 %

Current Ratio

1,81

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 061 000	2 133 000	1 914 000	298 000
Net Income	16 000	56 000	167 000	−73 000
Total Assets	493 000	330 000	289 000	156 000
Total Equity	242 000	203 000	125 000	−43 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 061 000	2 133 000	1 914 000	298 000
Expenditure	3 030 000	2 050 000	1 718 000	370 000
Operating Profit	32 000	83 000	196 000	−73 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	31 000	83 000	195 000	−73 000
Tax	15 000	24 000	28 000	0
Net Income	16 000	56 000	167 000	−73 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 000	73 000	106 000	27 000
Total Current Assets	454 000	258 000	183 000	128 000
Total Assets	493 000	330 000	289 000	156 000
Total Retained Equity	212 000	173 000	95 000	−73 000
Total Equity	242 000	203 000	125 000	−43 000
Total Long-Term Debt	0	3 000	0	120 000
Total Current Debt	251 000	124 000	164 000	78 000
Total Equity and Debt	493 000	330 000	289 000	156 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 061 000	2 133 000	1 909 000	298 000
Other Income	0	0	4 000	0
Revenue	3 061 000	2 133 000	1 914 000	298 000
Cost of Goods Sold	1 797 000	1 198 000	801 000	50 000
Salary Costs	719 000	464 000	515 000	81 000
Depreciation	34 000	34 000	34 000	0
Impairment	0	0	0	0
Expenditure	3 030 000	2 050 000	1 718 000	370 000
Operating Profit	32 000	83 000	196 000	−73 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	16 000	56 000	167 000	−73 000

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	39 000	73 000	106 000	27 000
Total Tangible Assets	39 000	73 000	106 000	27 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	39 000	73 000	106 000	27 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	362 000	125 000	130 000	128 000
Total Current Assets	454 000	258 000	183 000	128 000
Total Assets	493 000	330 000	289 000	156 000
Total Equity	242 000	203 000	125 000	−43 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	0	120 000
Creditors	101 000	40 000	39 000	26 000
Unpaid Taxes	91 000	23 000	54 000	45 000
Dividends	0	0	0	0
Other Current Debt	64 000	41 000	44 000	8 000
Total Current Debt	251 000	124 000	164 000	78 000
Total Equity and Debt	493 000	330 000	289 000	156 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,61 %	27,59 %	133,6 %	169,77 %
Debt-to-Equity Ratio	0	0,01	0	−2,79
Operating Profit Margin	1,05 %	3,89 %	10,24 %	−24,5 %
Current Ratio	1,81	2,08	1,12	1,64
Quick Ratio	1,81	2,08	1,12	1,64
Equity Ratio	0,49	0,62	0,43	−0,28
Gross Profit Margin	41,29 %	43,83 %	58,15 %	83,22 %