BYGGMESTER O.J WENBERG AS

8200 FAUSKE

Finances

Share Ownership

Return on Equity

30,58 %

Current Ratio

1,9

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	911 000	394 000	567 000	523 000
Net Income	122 000	−13 000	−4 000	263 000
Total Assets	632 000	406 000	505 000	487 000
Total Equity	399 000	277 000	283 000	288 000

Income (NOK)	2022	2021	2020	2019
Revenue	911 000	394 000	567 000	523 000
Expenditure	748 000	403 000	560 000	185 000
Operating Profit	164 000	−9 000	7 000	337 000
Financial Income	0	0	0	0
Financial Costs	6 000	6 000	11 000	0
Financial Balance	−6 000	−6 000	−11 000	0
Earnings Before Tax	159 000	−16 000	−4 000	337 000
Tax	36 000	−3 000	0	74 000
Net Income	122 000	−13 000	−4 000	263 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	303 000	298 000	297 000	0
Total Current Assets	329 000	108 000	208 000	487 000
Total Assets	632 000	406 000	505 000	487 000
Total Retained Equity	369 000	247 000	259 000	263 000
Total Equity	399 000	277 000	283 000	288 000
Total Long-Term Debt	60 000	76 000	95 000	0
Total Current Debt	173 000	54 000	127 000	199 000
Total Equity and Debt	632 000	406 000	505 000	487 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	911 000	394 000	567 000	523 000
Other Income	0	0	0	0
Revenue	911 000	394 000	567 000	523 000
Cost of Goods Sold	319 000	92 000	49 000	87 000
Salary Costs	234 000	169 000	354 000	57 000
Depreciation	26 000	33 000	27 000	0
Impairment	0	0	0	0
Expenditure	748 000	403 000	560 000	185 000
Operating Profit	164 000	−9 000	7 000	337 000
Financial Income	0	0	0	0
Financial Costs	6 000	6 000	11 000	0
Financial Balance	−6 000	−6 000	−11 000	0
Dividends	0	0	0	0
Net Income	122 000	−13 000	−4 000	263 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	226 000	195 000	161 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	77 000	103 000	136 000	0
Total Tangible Assets	303 000	298 000	297 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	303 000	298 000	297 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 000	51 000	102 000	329 000
Total Current Assets	329 000	108 000	208 000	487 000
Total Assets	632 000	406 000	505 000	487 000
Total Equity	399 000	277 000	283 000	288 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	60 000	76 000	95 000	0
Creditors	10 000	3 000	3 000	1 000
Unpaid Taxes	111 000	2 000	57 000	57 000
Dividends	0	0	0	0
Other Current Debt	21 000	48 000	67 000	67 000
Total Current Debt	173 000	54 000	127 000	199 000
Total Equity and Debt	632 000	406 000	505 000	487 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,58 %	−4,69 %	−1,41 %	91,32 %
Debt-to-Equity Ratio	0,15	0,27	0,34	0
Operating Profit Margin	18 %	−2,28 %	1,23 %	64,44 %
Current Ratio	1,9	2	1,64	2,45
Quick Ratio	1,9	2	1,64	2,45
Equity Ratio	0,63	0,68	0,56	0,59
Gross Profit Margin	64,98 %	76,65 %	91,36 %	83,37 %