BYGGMESTER TROND THORSTENSEN AS

3261 LARVIK

Finances

Share Ownership

Return on Equity

27,65 %

Current Ratio

1,66

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	10 376 000	11 654 000	10 643 000
Net Income	963 000	1 167 000	1 642 000
Total Assets	6 958 000	6 426 000	5 630 000
Total Equity	3 483 000	2 519 000	3 752 000

Income (NOK)	2022	2021	2020
Revenue	10 376 000	11 654 000	10 643 000
Expenditure	9 139 000	10 156 000	8 584 000
Operating Profit	1 236 000	1 498 000	2 060 000
Financial Income	1 000	1 000	1 000
Financial Costs	0	0	2 000
Financial Balance	1 000	1 000	−1 000
Earnings Before Tax	1 237 000	1 498 000	2 059 000
Tax	274 000	331 000	418 000
Net Income	963 000	1 167 000	1 642 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 197 000	1 401 000	980 000
Total Current Assets	5 761 000	5 024 000	4 650 000
Total Assets	6 958 000	6 426 000	5 630 000
Total Retained Equity	963 000	0	1 058 000
Total Equity	3 483 000	2 519 000	3 752 000
Total Long-Term Debt	0	10 000	17 000
Total Current Debt	3 475 000	3 897 000	1 861 000
Total Equity and Debt	6 958 000	6 426 000	5 630 000

Cash flow (NOK)	2022	2021	2020
Sales Income	10 373 000	11 644 000	10 643 000
Other Income	3 000	10 000	0
Revenue	10 376 000	11 654 000	10 643 000
Cost of Goods Sold	4 944 000	6 097 000	4 950 000
Salary Costs	2 694 000	2 474 000	2 463 000
Depreciation	323 000	310 000	271 000
Impairment	0	0	0
Expenditure	9 139 000	10 156 000	8 584 000
Operating Profit	1 236 000	1 498 000	2 060 000
Financial Income	1 000	1 000	1 000
Financial Costs	0	0	2 000
Financial Balance	1 000	1 000	−1 000
Dividends	0	2 400 000	300 000
Net Income	963 000	1 167 000	1 642 000

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	303 000	268 000	202 000
Fixtures	894 000	1 134 000	778 000
Total Tangible Assets	1 197 000	1 401 000	980 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 197 000	1 401 000	980 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	3 018 000	2 368 000	3 672 000
Total Current Assets	5 761 000	5 024 000	4 650 000
Total Assets	6 958 000	6 426 000	5 630 000
Total Equity	3 483 000	2 519 000	3 752 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	10 000	17 000
Creditors	403 000	471 000	350 000
Unpaid Taxes	414 000	452 000	570 000
Dividends	0	2 400 000	300 000
Other Current Debt	2 375 000	2 636 000	507 000
Total Current Debt	3 475 000	3 897 000	1 861 000
Total Equity and Debt	6 958 000	6 426 000	5 630 000

Financial indicators	2022	2021	2020
Return on Equity	27,65 %	46,33 %	43,76 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	11,91 %	12,85 %	19,36 %
Current Ratio	1,66	1,29	2,5
Quick Ratio	1,66	1,29	2,5
Equity Ratio	0,5	0,39	0,67
Gross Profit Margin	52,35 %	47,68 %	53,49 %