BYGG ENGROS EIENDOM AS

4331 ÅLGÅRD

Finances

Share Ownership

Return on Equity

4,92 %

Current Ratio

9,48

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	400 000	400 000	400 000	400 000
Net Income	174 000	247 000	174 000	151 000
Total Assets	4 523 000	4 567 000	4 421 000	4 348 000
Total Equity	3 536 000	3 502 000	3 255 000	3 081 000

Income (NOK)	2022	2021	2020	2019
Revenue	400 000	400 000	400 000	400 000
Expenditure	131 000	130 000	129 000	162 000
Operating Profit	269 000	270 000	271 000	237 000
Financial Income	0	92 000	0	0
Financial Costs	46 000	41 000	48 000	38 000
Financial Balance	−46 000	51 000	−48 000	−38 000
Earnings Before Tax	223 000	320 000	223 000	199 000
Tax	49 000	73 000	49 000	48 000
Net Income	174 000	247 000	174 000	151 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 394 000	3 965 000	3 982 000	4 054 000
Total Current Assets	1 128 000	601 000	438 000	293 000
Total Assets	4 523 000	4 567 000	4 421 000	4 348 000
Total Retained Equity	2 571 000	2 537 000	2 290 000	2 116 000
Total Equity	3 536 000	3 502 000	3 255 000	3 081 000
Total Long-Term Debt	868 000	983 000	1 109 000	1 212 000
Total Current Debt	119 000	81 000	57 000	55 000
Total Equity and Debt	4 523 000	4 567 000	4 421 000	4 348 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	400 000	400 000	400 000	400 000
Other Income	0	0	0	0
Revenue	400 000	400 000	400 000	400 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	80 000	80 000	80 000	80 000
Impairment	0	0	0	0
Expenditure	131 000	130 000	129 000	162 000
Operating Profit	269 000	270 000	271 000	237 000
Financial Income	0	92 000	0	0
Financial Costs	46 000	41 000	48 000	38 000
Financial Balance	−46 000	51 000	−48 000	−38 000
Dividends	60 000	0	0	0
Net Income	174 000	247 000	174 000	151 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	67 000	58 000	49 000	41 000
Real Eastate	1 520 000	1 520 000	1 520 000	1 520 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	433 000	513 000	593 000	673 000
Total Tangible Assets	1 953 000	2 033 000	2 113 000	2 193 000
Total Fiancial Fixed Assets	1 374 000	1 874 000	1 820 000	1 820 000
Total Fixed Assets	3 394 000	3 965 000	3 982 000	4 054 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	41 000	14 000	1 000	19 000
Total Current Assets	1 128 000	601 000	438 000	293 000
Total Assets	4 523 000	4 567 000	4 421 000	4 348 000
Total Equity	3 536 000	3 502 000	3 255 000	3 081 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	868 000	983 000	1 109 000	1 212 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	60 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	119 000	81 000	57 000	55 000
Total Equity and Debt	4 523 000	4 567 000	4 421 000	4 348 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,92 %	7,05 %	5,35 %	4,9 %
Debt-to-Equity Ratio	0,25	0,28	0,34	0,39
Operating Profit Margin	67,25 %	67,5 %	67,75 %	59,25 %
Current Ratio	9,48	7,42	7,68	5,33
Quick Ratio	9,48	7,42	7,68	5,33
Equity Ratio	0,78	0,77	0,74	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %