3 BYGG AS

6674 KVISVIK

Finances

Share Ownership

Return on Equity

9,65 %

Current Ratio

1,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 234 000	2 109 000	2 233 000	1 887 000
Net Income	92 000	362 000	221 000	85 000
Total Assets	1 433 000	1 279 000	1 069 000	2 857 000
Total Equity	953 000	861 000	498 000	329 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 234 000	2 109 000	2 233 000	1 887 000
Expenditure	2 112 000	1 653 000	1 974 000	1 672 000
Operating Profit	122 000	456 000	257 000	215 000
Financial Income	1 000	0	6 000	5 000
Financial Costs	4 000	0	11 000	135 000
Financial Balance	−3 000	0	−5 000	−130 000
Earnings Before Tax	119 000	456 000	253 000	85 000
Tax	27 000	93 000	32 000	0
Net Income	92 000	362 000	221 000	85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	880 000	955 000	766 000	956 000
Total Current Assets	553 000	324 000	304 000	1 900 000
Total Assets	1 433 000	1 279 000	1 069 000	2 857 000
Total Retained Equity	853 000	761 000	398 000	229 000
Total Equity	953 000	861 000	498 000	329 000
Total Long-Term Debt	2 000	1 000	0	1 276 000
Total Current Debt	477 000	418 000	571 000	1 251 000
Total Equity and Debt	1 433 000	1 279 000	1 069 000	2 857 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 234 000	1 900 000	1 944 000	1 664 000
Other Income	0	209 000	289 000	224 000
Revenue	2 234 000	2 109 000	2 233 000	1 887 000
Cost of Goods Sold	105 000	270 000	594 000	443 000
Salary Costs	1 618 000	1 135 000	892 000	970 000
Depreciation	75 000	71 000	45 000	41 000
Impairment	0	0	0	0
Expenditure	2 112 000	1 653 000	1 974 000	1 672 000
Operating Profit	122 000	456 000	257 000	215 000
Financial Income	1 000	0	6 000	5 000
Financial Costs	4 000	0	11 000	135 000
Financial Balance	−3 000	0	−5 000	−130 000
Dividends	0	0	52 000	0
Net Income	92 000	362 000	221 000	85 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	631 000	642 000	653 000	151 000
Machinery and Plant Facilities	0	0	0	711 000
Fixtures	241 000	305 000	53 000	87 000
Total Tangible Assets	872 000	947 000	706 000	948 000
Total Fiancial Fixed Assets	8 000	8 000	60 000	8 000
Total Fixed Assets	880 000	955 000	766 000	956 000
Stock	0	87 000	0	0
Total Investments	0	0	0	0
Cash, Bank	378 000	55 000	164 000	36 000
Total Current Assets	553 000	324 000	304 000	1 900 000
Total Assets	1 433 000	1 279 000	1 069 000	2 857 000
Total Equity	953 000	861 000	498 000	329 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	1 000	0	1 276 000
Creditors	10 000	26 000	260 000	80 000
Unpaid Taxes	250 000	176 000	119 000	301 000
Dividends	0	0	52 000	0
Other Current Debt	193 000	123 000	108 000	564 000
Total Current Debt	477 000	418 000	571 000	1 251 000
Total Equity and Debt	1 433 000	1 279 000	1 069 000	2 857 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,65 %	42,04 %	44,38 %	25,84 %
Debt-to-Equity Ratio	0	0	0	3,88
Operating Profit Margin	5,46 %	21,62 %	11,51 %	11,39 %
Current Ratio	1,16	0,78	0,53	1,52
Quick Ratio	1,16	0,98	0,53	1,52
Equity Ratio	0,67	0,67	0,47	0,12
Gross Profit Margin	95,3 %	87,2 %	73,4 %	76,52 %