BYGGMESTER ANDERS OLSEN AS

3780 SKÅTØY

Finances

Share Ownership

Return on Equity

35,87 %

Current Ratio

2,93

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 114 000	8 744 000	6 834 000	11 971 000
Net Income	1 403 000	496 000	442 000	338 000
Total Assets	5 594 000	4 333 000	4 183 000	4 292 000
Total Equity	3 911 000	2 508 000	2 461 000	2 320 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 114 000	8 744 000	6 834 000	11 971 000
Expenditure	14 310 000	8 107 000	6 267 000	11 532 000
Operating Profit	1 803 000	636 000	567 000	439 000
Financial Income	6 000	2 000	3 000	9 000
Financial Costs	2 000	1 000	1 000	5 000
Financial Balance	4 000	1 000	2 000	4 000
Earnings Before Tax	1 807 000	637 000	569 000	442 000
Tax	404 000	140 000	127 000	104 000
Net Income	1 403 000	496 000	442 000	338 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	665 000	547 000	546 000	516 000
Total Current Assets	4 929 000	3 786 000	3 637 000	3 776 000
Total Assets	5 594 000	4 333 000	4 183 000	4 292 000
Total Retained Equity	3 811 000	2 408 000	2 361 000	2 220 000
Total Equity	3 911 000	2 508 000	2 461 000	2 320 000
Total Long-Term Debt	0	6 000	4 000	7 000
Total Current Debt	1 683 000	1 820 000	1 718 000	1 966 000
Total Equity and Debt	5 594 000	4 333 000	4 183 000	4 292 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 114 000	8 744 000	6 834 000	11 971 000
Other Income	0	0	0	0
Revenue	16 114 000	8 744 000	6 834 000	11 971 000
Cost of Goods Sold	10 633 000	5 195 000	3 096 000	6 592 000
Salary Costs	2 738 000	2 123 000	2 415 000	3 913 000
Depreciation	149 000	135 000	146 000	145 000
Impairment	0	0	0	0
Expenditure	14 310 000	8 107 000	6 267 000	11 532 000
Operating Profit	1 803 000	636 000	567 000	439 000
Financial Income	6 000	2 000	3 000	9 000
Financial Costs	2 000	1 000	1 000	5 000
Financial Balance	4 000	1 000	2 000	4 000
Dividends	0	450 000	300 000	0
Net Income	1 403 000	496 000	442 000	338 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	1 000	4 000	7 000
Machinery and Plant Facilities	0	0	88 000	110 000
Fixtures	665 000	546 000	454 000	399 000
Total Tangible Assets	665 000	547 000	546 000	516 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	665 000	547 000	546 000	516 000
Stock	40 000	40 000	40 000	40 000
Total Investments	0	0	0	0
Cash, Bank	3 634 000	1 881 000	1 734 000	1 701 000
Total Current Assets	4 929 000	3 786 000	3 637 000	3 776 000
Total Assets	5 594 000	4 333 000	4 183 000	4 292 000
Total Equity	3 911 000	2 508 000	2 461 000	2 320 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	6 000	4 000	7 000
Creditors	296 000	280 000	313 000	662 000
Unpaid Taxes	285 000	551 000	526 000	605 000
Dividends	0	450 000	300 000	0
Other Current Debt	693 000	400 000	448 000	591 000
Total Current Debt	1 683 000	1 820 000	1 718 000	1 966 000
Total Equity and Debt	5 594 000	4 333 000	4 183 000	4 292 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,87 %	19,78 %	17,96 %	14,57 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,19 %	7,27 %	8,3 %	3,67 %
Current Ratio	2,93	2,08	2,12	1,92
Quick Ratio	3	2,13	2,17	1,96
Equity Ratio	0,7	0,58	0,59	0,54
Gross Profit Margin	34,01 %	40,59 %	54,7 %	44,93 %