BYUTVIKLING AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

−1,81 %

Current Ratio

16,94

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 104 000	969 000	1 281 000	1 103 000
Net Income	−61 000	−6 000	118 000	257 000
Total Assets	3 587 000	3 596 000	3 664 000	3 525 000
Total Equity	3 377 000	3 439 000	3 445 000	3 327 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 104 000	969 000	1 281 000	1 103 000
Expenditure	1 210 000	978 000	1 134 000	789 000
Operating Profit	−106 000	−9 000	146 000	314 000
Financial Income	45 000	3 000	8 000	15 000
Financial Costs	0	0	1 000	0
Financial Balance	45 000	3 000	7 000	15 000
Earnings Before Tax	−61 000	−6 000	153 000	329 000
Tax	0	0	36 000	72 000
Net Income	−61 000	−6 000	118 000	257 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 000	61 000	91 000	131 000
Total Current Assets	3 557 000	3 535 000	3 573 000	3 394 000
Total Assets	3 587 000	3 596 000	3 664 000	3 525 000
Total Retained Equity	3 277 000	3 339 000	3 345 000	3 227 000
Total Equity	3 377 000	3 439 000	3 445 000	3 327 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	210 000	157 000	219 000	198 000
Total Equity and Debt	3 587 000	3 596 000	3 664 000	3 525 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 098 000	928 000	1 252 000	1 103 000
Other Income	7 000	41 000	29 000	0
Revenue	1 104 000	969 000	1 281 000	1 103 000
Cost of Goods Sold	11 000	3 000	0	0
Salary Costs	685 000	510 000	525 000	356 000
Depreciation	30 000	30 000	30 000	42 000
Impairment	0	0	0	0
Expenditure	1 210 000	978 000	1 134 000	789 000
Operating Profit	−106 000	−9 000	146 000	314 000
Financial Income	45 000	3 000	8 000	15 000
Financial Costs	0	0	1 000	0
Financial Balance	45 000	3 000	7 000	15 000
Dividends	0	0	0	0
Net Income	−61 000	−6 000	118 000	257 000

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	30 000	61 000	91 000	131 000
Total Tangible Assets	30 000	61 000	91 000	131 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	30 000	61 000	91 000	131 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 279 000	3 162 000	3 419 000	3 159 000
Total Current Assets	3 557 000	3 535 000	3 573 000	3 394 000
Total Assets	3 587 000	3 596 000	3 664 000	3 525 000
Total Equity	3 377 000	3 439 000	3 445 000	3 327 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	51 000	28 000	−11 000
Unpaid Taxes	99 000	48 000	88 000	87 000
Dividends	0	0	0	0
Other Current Debt	86 000	58 000	68 000	49 000
Total Current Debt	210 000	157 000	219 000	198 000
Total Equity and Debt	3 587 000	3 596 000	3 664 000	3 525 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,81 %	−0,17 %	3,43 %	7,72 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−9,6 %	−0,93 %	11,4 %	28,47 %
Current Ratio	16,94	22,52	16,32	17,14
Quick Ratio	16,94	22,52	16,32	17,14
Equity Ratio	0,94	0,96	0,94	0,94
Gross Profit Margin	99 %	99,69 %	100 %	100 %