BYGG MØRE AS

6007 ÅLESUND

Finances

Share Ownership

Return on Equity

46,55 %

Current Ratio

−1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	468 000	38 000	0
Net Income	27 000	15 000	−4 000
Total Assets	41 000	41 000	15 000
Total Equity	58 000	31 000	16 000

Income (NOK)	2022	2021	2020
Revenue	468 000	38 000	0
Expenditure	432 000	19 000	4 000
Operating Profit	35 000	18 000	−4 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	35 000	18 000	−4 000
Tax	8 000	3 000	0
Net Income	27 000	15 000	−4 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	24 000	0	0
Total Current Assets	17 000	41 000	15 000
Total Assets	41 000	41 000	15 000
Total Retained Equity	38 000	11 000	−4 000
Total Equity	58 000	31 000	16 000
Total Long-Term Debt	0	0	0
Total Current Debt	−17 000	10 000	−1 000
Total Equity and Debt	41 000	41 000	15 000

Cash flow (NOK)	2022	2021	2020
Sales Income	468 000	38 000	0
Other Income	0	0	0
Revenue	468 000	38 000	0
Cost of Goods Sold	146 000	12 000	0
Salary Costs	128 000	0	0
Depreciation	6 000	0	0
Impairment	0	0	0
Expenditure	432 000	19 000	4 000
Operating Profit	35 000	18 000	−4 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	27 000	15 000	−4 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	24 000	0	0
Total Tangible Assets	24 000	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	24 000	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	12 000	1 000	15 000
Total Current Assets	17 000	41 000	15 000
Total Assets	41 000	41 000	15 000
Total Equity	58 000	31 000	16 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	3 000	6 000	0
Unpaid Taxes	35 000	0	0
Dividends	0	0	0
Other Current Debt	−64 000	0	−1 000
Total Current Debt	−17 000	10 000	−1 000
Total Equity and Debt	41 000	41 000	15 000

Financial indicators	2022	2021	2020
Return on Equity	46,55 %	48,39 %	−25 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	7,48 %	47,37 %	-
Current Ratio	−1	4,1	−15
Quick Ratio	−1	4,1	−15
Equity Ratio	1,41	0,76	1,07
Gross Profit Margin	68,8 %	68,42 %	-