BYGGPROSJEKT AS

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

6,48 %

Current Ratio

0,87

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	140 000	224 000	244 000	224 000
Net Income	25 000	108 000	129 000	57 000
Total Assets	480 000	602 000	643 000	589 000
Total Equity	386 000	332 000	301 000	303 000

Income (NOK)	2022	2021	2020	2019
Revenue	140 000	224 000	244 000	224 000
Expenditure	104 000	81 000	72 000	144 000
Operating Profit	36 000	143 000	172 000	80 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	6 000	7 000
Financial Balance	−4 000	−5 000	−6 000	−7 000
Earnings Before Tax	32 000	139 000	166 000	73 000
Tax	7 000	31 000	36 000	16 000
Net Income	25 000	108 000	129 000	57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	454 000	564 000	625 000	586 000
Total Current Assets	26 000	38 000	18 000	3 000
Total Assets	480 000	602 000	643 000	589 000
Total Retained Equity	109 000	54 000	23 000	26 000
Total Equity	386 000	332 000	301 000	303 000
Total Long-Term Debt	64 000	95 000	126 000	156 000
Total Current Debt	30 000	176 000	217 000	130 000
Total Equity and Debt	480 000	602 000	643 000	589 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	140 000	224 000	244 000	224 000
Revenue	140 000	224 000	244 000	224 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 000	11 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	104 000	81 000	72 000	144 000
Operating Profit	36 000	143 000	172 000	80 000
Financial Income	0	0	0	0
Financial Costs	4 000	5 000	6 000	7 000
Financial Balance	−4 000	−5 000	−6 000	−7 000
Dividends	0	0	0	0
Net Income	25 000	108 000	129 000	57 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	227 000	238 000	249 000	260 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	227 000	238 000	249 000	260 000
Total Fiancial Fixed Assets	227 000	326 000	376 000	326 000
Total Fixed Assets	454 000	564 000	625 000	586 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	38 000	18 000	3 000
Total Current Assets	26 000	38 000	18 000	3 000
Total Assets	480 000	602 000	643 000	589 000
Total Equity	386 000	332 000	301 000	303 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	64 000	95 000	126 000	156 000
Creditors	0	−8 000	−8 000	0
Unpaid Taxes	18 000	41 000	22 000	20 000
Dividends	0	0	0	0
Other Current Debt	5 000	133 000	203 000	109 000
Total Current Debt	30 000	176 000	217 000	130 000
Total Equity and Debt	480 000	602 000	643 000	589 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,48 %	32,53 %	42,86 %	18,81 %
Debt-to-Equity Ratio	0,17	0,29	0,42	0,51
Operating Profit Margin	25,71 %	63,84 %	70,49 %	35,71 %
Current Ratio	0,87	0,22	0,08	0,02
Quick Ratio	0,87	0,22	0,08	0,02
Equity Ratio	0,8	0,55	0,47	0,51
Gross Profit Margin	100 %	100 %	100 %	100 %