REMME BYGG AS

1816 SKIPTVET

Finances

Share Ownership

Return on Equity

122,89 %

Current Ratio

0,71

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	8 759 000	5 802 000	411 000
Net Income	−569 000	−81 000	157 000
Total Assets	2 271 000	894 000	298 000
Total Equity	−463 000	106 000	187 000

Income (NOK)	2022	2021	2020
Revenue	8 759 000	5 802 000	411 000
Expenditure	9 314 000	5 884 000	210 000
Operating Profit	−555 000	−82 000	201 000
Financial Income	0	0	0
Financial Costs	14 000	8 000	0
Financial Balance	−14 000	−8 000	0
Earnings Before Tax	−569 000	−90 000	201 000
Tax	0	−9 000	44 000
Net Income	−569 000	−81 000	157 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	343 000	288 000	152 000
Total Current Assets	1 928 000	606 000	146 000
Total Assets	2 271 000	894 000	298 000
Total Retained Equity	−493 000	76 000	157 000
Total Equity	−463 000	106 000	187 000
Total Long-Term Debt	0	0	9 000
Total Current Debt	2 733 000	787 000	101 000
Total Equity and Debt	2 271 000	894 000	298 000

Cash flow (NOK)	2022	2021	2020
Sales Income	7 755 000	5 802 000	411 000
Other Income	1 003 000	0	0
Revenue	8 759 000	5 802 000	411 000
Cost of Goods Sold	6 368 000	4 322 000	174 000
Salary Costs	1 923 000	836 000	3 000
Depreciation	102 000	81 000	6 000
Impairment	0	0	0
Expenditure	9 314 000	5 884 000	210 000
Operating Profit	−555 000	−82 000	201 000
Financial Income	0	0	0
Financial Costs	14 000	8 000	0
Financial Balance	−14 000	−8 000	0
Dividends	0	0	0
Net Income	−569 000	−81 000	157 000

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	246 000	156 000	152 000
Fixtures	97 000	132 000	0
Total Tangible Assets	343 000	288 000	152 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	343 000	288 000	152 000
Stock	0	167 000	0
Total Investments	0	0	0
Cash, Bank	531 000	178 000	31 000
Total Current Assets	1 928 000	606 000	146 000
Total Assets	2 271 000	894 000	298 000
Total Equity	−463 000	106 000	187 000
Short-Term Group Debt	−2 000	0	0
Total Long-Term Debt	0	0	9 000
Creditors	530 000	253 000	17 000
Unpaid Taxes	100 000	246 000	33 000
Dividends	0	0	0
Other Current Debt	2 106 000	289 000	16 000
Total Current Debt	2 733 000	787 000	101 000
Total Equity and Debt	2 271 000	894 000	298 000

Financial indicators	2022	2021	2020
Return on Equity	122,89 %	−76,42 %	83,96 %
Debt-to-Equity Ratio	−0	0	0,05
Operating Profit Margin	−6,34 %	−1,41 %	48,91 %
Current Ratio	0,71	0,77	1,45
Quick Ratio	0,71	0,98	1,45
Equity Ratio	−0,2	0,12	0,63
Gross Profit Margin	27,3 %	25,51 %	57,66 %