NORSK BYGGEKONTROLL AS

1433 ÅS

Finances

Share Ownership

Return on Equity

152,36 %

Current Ratio

1,26

Debt-to-Equity Ratio

1,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 662 000	4 307 000	4 115 000	4 135 000
Net Income	451 000	494 000	426 000	552 000
Total Assets	2 253 000	2 041 000	1 818 000	919 000
Total Equity	296 000	346 000	252 000	25 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 662 000	4 307 000	4 115 000	4 135 000
Expenditure	4 932 000	3 592 000	3 561 000	3 582 000
Operating Profit	731 000	715 000	554 000	554 000
Financial Income	3 000	4 000	55 000	10 000
Financial Costs	38 000	42 000	64 000	1 000
Financial Balance	−35 000	−38 000	−9 000	9 000
Earnings Before Tax	696 000	677 000	545 000	564 000
Tax	245 000	183 000	119 000	11 000
Net Income	451 000	494 000	426 000	552 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	524 000	646 000	712 000	54 000
Total Current Assets	1 729 000	1 395 000	1 107 000	865 000
Total Assets	2 253 000	2 041 000	1 818 000	919 000
Total Retained Equity	266 000	316 000	222 000	−5 000
Total Equity	296 000	346 000	252 000	25 000
Total Long-Term Debt	590 000	659 000	826 000	445 000
Total Current Debt	1 367 000	1 037 000	741 000	449 000
Total Equity and Debt	2 253 000	2 041 000	1 818 000	919 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 680 000	4 186 000	4 115 000	4 135 000
Other Income	−18 000	121 000	0	0
Revenue	5 662 000	4 307 000	4 115 000	4 135 000
Cost of Goods Sold	1 344 000	750 000	1 000 000	1 305 000
Salary Costs	1 868 000	1 370 000	1 198 000	1 118 000
Depreciation	149 000	187 000	200 000	23 000
Impairment	0	0	0	0
Expenditure	4 932 000	3 592 000	3 561 000	3 582 000
Operating Profit	731 000	715 000	554 000	554 000
Financial Income	3 000	4 000	55 000	10 000
Financial Costs	38 000	42 000	64 000	1 000
Financial Balance	−35 000	−38 000	−9 000	9 000
Dividends	0	0	200 000	0
Net Income	451 000	494 000	426 000	552 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	524 000	646 000	712 000	41 000
Total Tangible Assets	524 000	646 000	712 000	41 000
Total Fiancial Fixed Assets	0	0	0	7 000
Total Fixed Assets	524 000	646 000	712 000	54 000
Stock	0	0	0	0
Total Investments	0	0	331 000	480 000
Cash, Bank	613 000	227 000	406 000	210 000
Total Current Assets	1 729 000	1 395 000	1 107 000	865 000
Total Assets	2 253 000	2 041 000	1 818 000	919 000
Total Equity	296 000	346 000	252 000	25 000
Short-Term Group Debt	500 000	400 000	50 000	0
Total Long-Term Debt	590 000	659 000	826 000	445 000
Creditors	37 000	80 000	64 000	49 000
Unpaid Taxes	418 000	268 000	211 000	164 000
Dividends	0	0	200 000	0
Other Current Debt	163 000	118 000	105 000	96 000
Total Current Debt	1 367 000	1 037 000	741 000	449 000
Total Equity and Debt	2 253 000	2 041 000	1 818 000	919 000

Financial indicators	2022	2021	2020	2019
Return on Equity	152,36 %	142,77 %	169,05 %	2 208 %
Debt-to-Equity Ratio	1,99	1,9	3,28	17,8
Operating Profit Margin	12,91 %	16,6 %	13,46 %	13,4 %
Current Ratio	1,26	1,35	1,49	1,93
Quick Ratio	1,26	1,35	1,49	1,93
Equity Ratio	0,13	0,17	0,14	0,03
Gross Profit Margin	76,26 %	82,59 %	75,7 %	68,44 %