BYGGHERRERÅDGIVEREN AS

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

518,04 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	37 134 000	31 869 000	15 597 000	1 271 000
Net Income	6 030 000	5 700 000	2 401 000	29 000
Total Assets	15 746 000	14 276 000	6 871 000	2 091 000
Total Equity	1 164 000	863 000	578 000	458 000

Income (NOK)	2022	2021	2020	2019
Revenue	37 134 000	31 869 000	15 597 000	1 271 000
Expenditure	29 401 000	24 552 000	12 489 000	1 231 000
Operating Profit	7 733 000	7 318 000	3 107 000	39 000
Financial Income	0	0	1 000	0
Financial Costs	0	8 000	28 000	4 000
Financial Balance	0	−8 000	−27 000	−4 000
Earnings Before Tax	7 733 000	7 309 000	3 079 000	35 000
Tax	1 703 000	1 609 000	678 000	6 000
Net Income	6 030 000	5 700 000	2 401 000	29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 168 000	984 000	814 000	501 000
Total Current Assets	14 578 000	13 293 000	6 057 000	1 590 000
Total Assets	15 746 000	14 276 000	6 871 000	2 091 000
Total Retained Equity	735 000	434 000	149 000	29 000
Total Equity	1 164 000	863 000	578 000	458 000
Total Long-Term Debt	1 000	21 000	35 000	1 006 000
Total Current Debt	14 581 000	13 393 000	6 258 000	627 000
Total Equity and Debt	15 746 000	14 276 000	6 871 000	2 091 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	37 134 000	31 869 000	15 597 000	1 271 000
Other Income	0	0	0	0
Revenue	37 134 000	31 869 000	15 597 000	1 271 000
Cost of Goods Sold	0	12 000	0	0
Salary Costs	25 985 000	21 626 000	10 424 000	873 000
Depreciation	399 000	320 000	151 000	19 000
Impairment	0	0	0	0
Expenditure	29 401 000	24 552 000	12 489 000	1 231 000
Operating Profit	7 733 000	7 318 000	3 107 000	39 000
Financial Income	0	0	1 000	0
Financial Costs	0	8 000	28 000	4 000
Financial Balance	0	−8 000	−27 000	−4 000
Dividends	5 728 000	5 415 000	2 281 000	0
Net Income	6 030 000	5 700 000	2 401 000	29 000

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	985 000	984 000	814 000	501 000
Total Tangible Assets	985 000	984 000	814 000	501 000
Total Fiancial Fixed Assets	183 000	0	0	0
Total Fixed Assets	1 168 000	984 000	814 000	501 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 049 000	9 546 000	3 827 000	971 000
Total Current Assets	14 578 000	13 293 000	6 057 000	1 590 000
Total Assets	15 746 000	14 276 000	6 871 000	2 091 000
Total Equity	1 164 000	863 000	578 000	458 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	21 000	35 000	1 006 000
Creditors	561 000	541 000	112 000	92 000
Unpaid Taxes	3 501 000	3 150 000	1 549 000	413 000
Dividends	5 728 000	5 415 000	2 281 000	0
Other Current Debt	3 068 000	2 663 000	1 665 000	122 000
Total Current Debt	14 581 000	13 393 000	6 258 000	627 000
Total Equity and Debt	15 746 000	14 276 000	6 871 000	2 091 000

Financial indicators	2022	2021	2020	2019
Return on Equity	518,04 %	660,49 %	415,4 %	6,33 %
Debt-to-Equity Ratio	0	0,02	0,06	2,2
Operating Profit Margin	20,82 %	22,96 %	19,92 %	3,07 %
Current Ratio	1	0,99	0,97	2,54
Quick Ratio	1	0,99	0,97	2,54
Equity Ratio	0,07	0,06	0,08	0,22
Gross Profit Margin	100 %	99,96 %	100 %	100 %