B & J BYGG AS

8007 BODØ

Finances

Share Ownership

Return on Equity

50,34 %

Current Ratio

1,9

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020
Revenue	10 730 000	5 735 000	1 638 000
Net Income	745 000	390 000	311 000
Total Assets	3 022 000	1 817 000	696 000
Total Equity	1 480 000	735 000	345 000

Income (NOK)	2022	2021	2020
Revenue	10 730 000	5 735 000	1 638 000
Expenditure	9 765 000	5 229 000	1 239 000
Operating Profit	964 000	507 000	400 000
Financial Income	0	0	0
Financial Costs	10 000	7 000	2 000
Financial Balance	−10 000	−7 000	−2 000
Earnings Before Tax	955 000	500 000	398 000
Tax	210 000	110 000	88 000
Net Income	745 000	390 000	311 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	319 000	221 000	73 000
Total Current Assets	2 703 000	1 596 000	623 000
Total Assets	3 022 000	1 817 000	696 000
Total Retained Equity	1 445 000	700 000	311 000
Total Equity	1 480 000	735 000	345 000
Total Long-Term Debt	122 000	145 000	0
Total Current Debt	1 421 000	937 000	351 000
Total Equity and Debt	3 022 000	1 817 000	696 000

Cash flow (NOK)	2022	2021	2020
Sales Income	10 712 000	5 735 000	1 558 000
Other Income	18 000	0	80 000
Revenue	10 730 000	5 735 000	1 638 000
Cost of Goods Sold	5 152 000	2 387 000	346 000
Salary Costs	3 376 000	2 176 000	623 000
Depreciation	38 000	22 000	27 000
Impairment	0	0	0
Expenditure	9 765 000	5 229 000	1 239 000
Operating Profit	964 000	507 000	400 000
Financial Income	0	0	0
Financial Costs	10 000	7 000	2 000
Financial Balance	−10 000	−7 000	−2 000
Dividends	0	0	0
Net Income	745 000	390 000	311 000

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	161 000	221 000	73 000
Fixtures	158 000	0	0
Total Tangible Assets	319 000	221 000	73 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	319 000	221 000	73 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 450 000	536 000	149 000
Total Current Assets	2 703 000	1 596 000	623 000
Total Assets	3 022 000	1 817 000	696 000
Total Equity	1 480 000	735 000	345 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	122 000	145 000	0
Creditors	355 000	78 000	101 000
Unpaid Taxes	549 000	542 000	100 000
Dividends	0	0	0
Other Current Debt	313 000	213 000	62 000
Total Current Debt	1 421 000	937 000	351 000
Total Equity and Debt	3 022 000	1 817 000	696 000

Financial indicators	2022	2021	2020
Return on Equity	50,34 %	53,06 %	90,14 %
Debt-to-Equity Ratio	0,08	0,2	0
Operating Profit Margin	8,98 %	8,84 %	24,42 %
Current Ratio	1,9	1,7	1,77
Quick Ratio	1,9	1,7	1,77
Equity Ratio	0,49	0,4	0,5
Gross Profit Margin	51,99 %	58,38 %	78,88 %