BYGGUT HOLDING AS

1820 SPYDEBERG

Finances

Return on Equity

40,22 %

Current Ratio

63,91

Debt-to-Equity Ratio

1,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	84 000	0	0	0
Net Income	1 324 000	343 000	−20 000	0
Total Assets	6 840 000	1 979 000	1 992 000	120 000
Total Equity	3 292 000	1 969 000	1 897 000	114 000

Income (NOK)	2022	2021	2020
Revenue	84 000	0	0
Expenditure	49 000	26 000	20 000
Operating Profit	35 000	−26 000	−20 000
Financial Income	1 355 000	369 000	0
Financial Costs	78 000	0	0
Financial Balance	1 277 000	369 000	0
Earnings Before Tax	1 312 000	343 000	−20 000
Tax	−12 000	0	0
Net Income	1 324 000	343 000	−20 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 434 000	1 833 000	1 833 000	0
Total Current Assets	1 406 000	146 000	158 000	120 000
Total Assets	6 840 000	1 979 000	1 992 000	120 000
Total Retained Equity	1 369 000	46 000	−26 000	−6 000
Total Equity	3 292 000	1 969 000	1 897 000	114 000
Total Long-Term Debt	3 526 000	10 000	94 000	0
Total Current Debt	22 000	0	0	6 000
Total Equity and Debt	6 840 000	1 979 000	1 992 000	120 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	84 000	0	0
Revenue	84 000	0	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	49 000	26 000	20 000
Operating Profit	35 000	−26 000	−20 000
Financial Income	1 355 000	369 000	0
Financial Costs	78 000	0	0
Financial Balance	1 277 000	369 000	0
Dividends	0	272 000	0
Net Income	1 324 000	343 000	−20 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	0	0	0
Real Eastate	3 589 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 589 000	0	0	0
Total Fiancial Fixed Assets	1 833 000	1 833 000	1 833 000	0
Total Fixed Assets	5 434 000	1 833 000	1 833 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	283 000	137 000	158 000	120 000
Total Current Assets	1 406 000	146 000	158 000	120 000
Total Assets	6 840 000	1 979 000	1 992 000	120 000
Total Equity	3 292 000	1 969 000	1 897 000	114 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 526 000	10 000	94 000	0
Creditors	−1 000	0	0	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	272 000	0	0
Other Current Debt	23 000	0	0	0
Total Current Debt	22 000	0	0	6 000
Total Equity and Debt	6 840 000	1 979 000	1 992 000	120 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,22 %	17,42 %	−1,05 %	0 %
Debt-to-Equity Ratio	1,07	0,01	0,05	0
Operating Profit Margin	41,67 %	-	-	-
Current Ratio	63,91	-	-	20
Quick Ratio	63,91	-	-	20
Equity Ratio	0,48	0,99	0,95	0,95
Gross Profit Margin	100 %	-	-	-