BYGGKONSULT AS

7037 TRONDHEIM

Finances

Share Ownership

Return on Equity

22,29 %

Current Ratio

2,06

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 240 000	4 450 000	4 792 000	4 680 000
Net Income	282 000	134 000	284 000	35 000
Total Assets	2 683 000	2 421 000	2 365 000	2 167 000
Total Equity	1 265 000	1 204 000	1 209 000	1 065 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 240 000	4 450 000	4 792 000	4 680 000
Expenditure	4 864 000	4 282 000	4 409 000	4 635 000
Operating Profit	375 000	168 000	382 000	45 000
Financial Income	6 000	9 000	2 000	3 000
Financial Costs	0	3 000	1 000	1 000
Financial Balance	6 000	6 000	1 000	2 000
Earnings Before Tax	381 000	175 000	383 000	48 000
Tax	100 000	41 000	99 000	13 000
Net Income	282 000	134 000	284 000	35 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	11 000	38 000	88 000
Total Current Assets	2 672 000	2 411 000	2 328 000	2 079 000
Total Assets	2 683 000	2 421 000	2 365 000	2 167 000
Total Retained Equity	1 165 000	1 104 000	1 109 000	965 000
Total Equity	1 265 000	1 204 000	1 209 000	1 065 000
Total Long-Term Debt	119 000	119 000	119 000	119 000
Total Current Debt	1 299 000	1 099 000	1 037 000	983 000
Total Equity and Debt	2 683 000	2 421 000	2 365 000	2 167 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 447 000	4 627 000	3 764 000	4 328 000
Other Income	−208 000	−176 000	1 027 000	352 000
Revenue	5 240 000	4 450 000	4 792 000	4 680 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 640 000	3 200 000	3 107 000	3 343 000
Depreciation	0	27 000	50 000	90 000
Impairment	0	0	0	0
Expenditure	4 864 000	4 282 000	4 409 000	4 635 000
Operating Profit	375 000	168 000	382 000	45 000
Financial Income	6 000	9 000	2 000	3 000
Financial Costs	0	3 000	1 000	1 000
Financial Balance	6 000	6 000	1 000	2 000
Dividends	220 000	140 000	140 000	0
Net Income	282 000	134 000	284 000	35 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	11 000	11 000	38 000	88 000
Total Tangible Assets	11 000	11 000	38 000	88 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	11 000	38 000	88 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 613 000	1 461 000	1 153 000	851 000
Total Current Assets	2 672 000	2 411 000	2 328 000	2 079 000
Total Assets	2 683 000	2 421 000	2 365 000	2 167 000
Total Equity	1 265 000	1 204 000	1 209 000	1 065 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	119 000	119 000	119 000	119 000
Creditors	71 000	39 000	96 000	119 000
Unpaid Taxes	477 000	560 000	431 000	508 000
Dividends	220 000	140 000	140 000	0
Other Current Debt	431 000	320 000	271 000	339 000
Total Current Debt	1 299 000	1 099 000	1 037 000	983 000
Total Equity and Debt	2 683 000	2 421 000	2 365 000	2 167 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,29 %	11,13 %	23,49 %	3,29 %
Debt-to-Equity Ratio	0,09	0,1	0,1	0,11
Operating Profit Margin	7,16 %	3,78 %	7,97 %	0,96 %
Current Ratio	2,06	2,19	2,24	2,11
Quick Ratio	2,06	2,19	2,24	2,11
Equity Ratio	0,47	0,5	0,51	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %