BØDTKER BYGG AS

5217 HAGAVIK

Finances

Share Ownership

Return on Equity

47,31 %

Current Ratio

0,25

Debt-to-Equity Ratio

−0,1

Key figures (NOK)	2022	2021	2020
Revenue	664 000	1 008 000	119 000
Net Income	−88 000	−129 000	6 000
Total Assets	57 000	143 000	45 000
Total Equity	−186 000	−98 000	30 000

Income (NOK)	2022	2021	2020
Revenue	664 000	1 008 000	119 000
Expenditure	740 000	1 127 000	113 000
Operating Profit	−76 000	−120 000	6 000
Financial Income	0	0	0
Financial Costs	12 000	8 000	0
Financial Balance	−12 000	−8 000	0
Earnings Before Tax	−88 000	−129 000	6 000
Tax	0	0	0
Net Income	−88 000	−129 000	6 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	57 000	143 000	45 000
Total Assets	57 000	143 000	45 000
Total Retained Equity	−210 000	−122 000	6 000
Total Equity	−186 000	−98 000	30 000
Total Long-Term Debt	18 000	0	0
Total Current Debt	225 000	241 000	15 000
Total Equity and Debt	57 000	143 000	45 000

Cash flow (NOK)	2022	2021	2020
Sales Income	629 000	1 008 000	119 000
Other Income	35 000	0	0
Revenue	664 000	1 008 000	119 000
Cost of Goods Sold	23 000	446 000	96 000
Salary Costs	559 000	405 000	0
Depreciation	0	11 000	0
Impairment	0	0	0
Expenditure	740 000	1 127 000	113 000
Operating Profit	−76 000	−120 000	6 000
Financial Income	0	0	0
Financial Costs	12 000	8 000	0
Financial Balance	−12 000	−8 000	0
Dividends	0	0	0
Net Income	−88 000	−129 000	6 000

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	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	19 000	0	38 000
Total Current Assets	57 000	143 000	45 000
Total Assets	57 000	143 000	45 000
Total Equity	−186 000	−98 000	30 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	18 000	0	0
Creditors	21 000	89 000	6 000
Unpaid Taxes	69 000	28 000	8 000
Dividends	0	0	0
Other Current Debt	135 000	124 000	0
Total Current Debt	225 000	241 000	15 000
Total Equity and Debt	57 000	143 000	45 000

Financial indicators	2022	2021	2020
Return on Equity	47,31 %	131,63 %	20 %
Debt-to-Equity Ratio	−0,1	−0	0
Operating Profit Margin	−11,45 %	−11,9 %	5,04 %
Current Ratio	0,25	0,59	3
Quick Ratio	0,25	0,59	3
Equity Ratio	−3,26	−0,69	0,67
Gross Profit Margin	96,54 %	55,75 %	19,33 %