EXPERT BYGG AS

2022 GJERDRUM

Finances

Share Ownership

Return on Equity

158,28 %

Current Ratio

0,19

Debt-to-Equity Ratio

−0,31

Key figures (NOK)	2022	2021	2020
Revenue	6 651 000	2 015 000	50 000
Net Income	−793 000	235 000	39 000
Total Assets	414 000	822 000	70 000
Total Equity	−501 000	292 000	59 000

Income (NOK)	2022	2021	2020
Revenue	6 651 000	2 015 000	50 000
Expenditure	7 443 000	1 711 000	0
Operating Profit	−792 000	304 000	50 000
Financial Income	1 000	0	0
Financial Costs	13 000	2 000	0
Financial Balance	−12 000	−2 000	0
Earnings Before Tax	−804 000	302 000	50 000
Tax	−11 000	66 000	11 000
Net Income	−793 000	235 000	39 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	268 000	263 000	0
Total Current Assets	145 000	559 000	70 000
Total Assets	414 000	822 000	70 000
Total Retained Equity	−531 000	274 000	39 000
Total Equity	−501 000	292 000	59 000
Total Long-Term Debt	157 000	197 000	0
Total Current Debt	758 000	333 000	11 000
Total Equity and Debt	414 000	822 000	70 000

Cash flow (NOK)	2022	2021	2020
Sales Income	6 651 000	2 015 000	50 000
Other Income	0	0	0
Revenue	6 651 000	2 015 000	50 000
Cost of Goods Sold	936 000	87 000	0
Salary Costs	5 159 000	1 210 000	0
Depreciation	55 000	13 000	0
Impairment	0	0	0
Expenditure	7 443 000	1 711 000	0
Operating Profit	−792 000	304 000	50 000
Financial Income	1 000	0	0
Financial Costs	13 000	2 000	0
Financial Balance	−12 000	−2 000	0
Dividends	0	0	0
Net Income	−793 000	235 000	39 000

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	216 000	253 000	0
Total Tangible Assets	216 000	253 000	0
Total Fiancial Fixed Assets	52 000	10 000	0
Total Fixed Assets	268 000	263 000	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	22 000	447 000	70 000
Total Current Assets	145 000	559 000	70 000
Total Assets	414 000	822 000	70 000
Total Equity	−501 000	292 000	59 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	157 000	197 000	0
Creditors	145 000	0	0
Unpaid Taxes	193 000	164 000	11 000
Dividends	0	0	0
Other Current Debt	420 000	102 000	0
Total Current Debt	758 000	333 000	11 000
Total Equity and Debt	414 000	822 000	70 000

Financial indicators	2022	2021	2020
Return on Equity	158,28 %	80,48 %	66,1 %
Debt-to-Equity Ratio	−0,31	0,67	0
Operating Profit Margin	−11,91 %	15,09 %	100 %
Current Ratio	0,19	1,68	6,36
Quick Ratio	0,19	1,68	6,36
Equity Ratio	−1,21	0,36	0,84
Gross Profit Margin	85,93 %	95,68 %	100 %