BYGGMESTER FRIGSTAD AS

4628 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

18,14 %

Current Ratio

1,34

Debt-to-Equity Ratio

0,71

Key figures (NOK)	2022	2021	2020
Revenue	20 782 000	11 341 000	9 894 000
Net Income	230 000	277 000	284 000
Total Assets	4 922 000	3 223 000	2 372 000
Total Equity	1 268 000	919 000	641 000

Income (NOK)	2022	2021	2020
Revenue	20 782 000	11 341 000	9 894 000
Expenditure	20 468 000	10 994 000	9 496 000
Operating Profit	313 000	347 000	398 000
Financial Income	0	0	0
Financial Costs	16 000	18 000	21 000
Financial Balance	−16 000	−18 000	−21 000
Earnings Before Tax	298 000	329 000	377 000
Tax	68 000	51 000	94 000
Net Income	230 000	277 000	284 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	1 225 000	499 000	329 000
Total Current Assets	3 697 000	2 725 000	2 043 000
Total Assets	4 922 000	3 223 000	2 372 000
Total Retained Equity	1 098 000	868 000	590 000
Total Equity	1 268 000	919 000	641 000
Total Long-Term Debt	903 000	51 000	0
Total Current Debt	2 751 000	2 253 000	1 730 000
Total Equity and Debt	4 922 000	3 223 000	2 372 000

Cash flow (NOK)	2022	2021	2020
Sales Income	20 679 000	11 246 000	9 879 000
Other Income	103 000	95 000	15 000
Revenue	20 782 000	11 341 000	9 894 000
Cost of Goods Sold	13 807 000	6 476 000	6 894 000
Salary Costs	4 888 000	3 157 000	1 738 000
Depreciation	102 000	94 000	85 000
Impairment	0	0	0
Expenditure	20 468 000	10 994 000	9 496 000
Operating Profit	313 000	347 000	398 000
Financial Income	0	0	0
Financial Costs	16 000	18 000	21 000
Financial Balance	−16 000	−18 000	−21 000
Dividends	0	0	0
Net Income	230 000	277 000	284 000

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	1 225 000	499 000	329 000
Total Tangible Assets	1 225 000	499 000	329 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	1 225 000	499 000	329 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	180 000	229 000	44 000
Total Current Assets	3 697 000	2 725 000	2 043 000
Total Assets	4 922 000	3 223 000	2 372 000
Total Equity	1 268 000	919 000	641 000
Short-Term Group Debt	0	0	47 000
Total Long-Term Debt	903 000	51 000	0
Creditors	981 000	945 000	638 000
Unpaid Taxes	850 000	626 000	435 000
Dividends	0	0	0
Other Current Debt	920 000	683 000	419 000
Total Current Debt	2 751 000	2 253 000	1 730 000
Total Equity and Debt	4 922 000	3 223 000	2 372 000

Financial indicators	2022	2021	2020
Return on Equity	18,14 %	30,14 %	44,31 %
Debt-to-Equity Ratio	0,71	0,06	0
Operating Profit Margin	1,51 %	3,06 %	4,02 %
Current Ratio	1,34	1,21	1,18
Quick Ratio	1,34	1,21	1,18
Equity Ratio	0,26	0,29	0,27
Gross Profit Margin	33,56 %	42,9 %	30,32 %