BYGGMESTER FINSETH AS

3716 SKIEN

Finances

Share Ownership

Return on Equity

28,51 %

Current Ratio

3,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 371 000	2 021 000	3 593 000	2 485 000
Net Income	254 000	−156 000	185 000	39 000
Total Assets	1 253 000	1 038 000	1 567 000	1 376 000
Total Equity	891 000	812 000	968 000	963 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 371 000	2 021 000	3 593 000	2 485 000
Expenditure	1 121 000	2 179 000	3 361 000	2 437 000
Operating Profit	250 000	−158 000	231 000	48 000
Financial Income	7 000	3 000	7 000	12 000
Financial Costs	0	1 000	1 000	7 000
Financial Balance	7 000	2 000	6 000	5 000
Earnings Before Tax	257 000	−156 000	237 000	52 000
Tax	3 000	0	52 000	13 000
Net Income	254 000	−156 000	185 000	39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	76 000	97 000	118 000	139 000
Total Current Assets	1 178 000	941 000	1 448 000	1 237 000
Total Assets	1 253 000	1 038 000	1 567 000	1 376 000
Total Retained Equity	791 000	712 000	868 000	863 000
Total Equity	891 000	812 000	968 000	963 000
Total Long-Term Debt	3 000	0	16 000	37 000
Total Current Debt	360 000	227 000	582 000	376 000
Total Equity and Debt	1 253 000	1 038 000	1 567 000	1 376 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 371 000	2 021 000	3 593 000	2 485 000
Other Income	0	0	0	0
Revenue	1 371 000	2 021 000	3 593 000	2 485 000
Cost of Goods Sold	536 000	1 075 000	1 726 000	865 000
Salary Costs	372 000	730 000	1 057 000	1 100 000
Depreciation	25 000	25 000	25 000	34 000
Impairment	0	0	0	0
Expenditure	1 121 000	2 179 000	3 361 000	2 437 000
Operating Profit	250 000	−158 000	231 000	48 000
Financial Income	7 000	3 000	7 000	12 000
Financial Costs	0	1 000	1 000	7 000
Financial Balance	7 000	2 000	6 000	5 000
Dividends	175 000	0	180 000	0
Net Income	254 000	−156 000	185 000	39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	12 000	12 000	12 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	3 000	8 000	15 000	0
Fixtures	4 000	12 000	19 000	127 000
Total Tangible Assets	53 000	77 000	102 000	127 000
Total Fiancial Fixed Assets	11 000	8 000	4 000	0
Total Fixed Assets	76 000	97 000	118 000	139 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	948 000	930 000	1 378 000	1 169 000
Total Current Assets	1 178 000	941 000	1 448 000	1 237 000
Total Assets	1 253 000	1 038 000	1 567 000	1 376 000
Total Equity	891 000	812 000	968 000	963 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000	0	16 000	37 000
Creditors	59 000	59 000	−15 000	128 000
Unpaid Taxes	88 000	95 000	251 000	104 000
Dividends	175 000	0	180 000	0
Other Current Debt	38 000	76 000	114 000	132 000
Total Current Debt	360 000	227 000	582 000	376 000
Total Equity and Debt	1 253 000	1 038 000	1 567 000	1 376 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,51 %	−19,21 %	19,11 %	4,05 %
Debt-to-Equity Ratio	0	0	0,02	0,04
Operating Profit Margin	18,23 %	−7,82 %	6,43 %	1,93 %
Current Ratio	3,27	4,15	2,49	3,29
Quick Ratio	3,27	4,15	2,49	3,29
Equity Ratio	0,71	0,78	0,62	0,7
Gross Profit Margin	60,9 %	46,81 %	51,96 %	65,19 %