PAULSEN BYGG & ANLEGG AS

1453 BJØRNEMYR

Finances

Share Ownership

Return on Equity

−46,19 %

Current Ratio

0,43

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	465 000	402 000	351 000	1 506 000
Net Income	206 000	33 000	−550 000	24 000
Total Assets	641 000	481 000	390 000	413 000
Total Equity	−446 000	−652 000	−684 000	−135 000

Income (NOK)	2022	2021	2020	2019
Revenue	465 000	402 000	351 000	1 506 000
Expenditure	260 000	369 000	900 000	1 482 000
Operating Profit	205 000	33 000	−550 000	23 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Earnings Before Tax	206 000	33 000	−550 000	24 000
Tax	0	0	0	0
Net Income	206 000	33 000	−550 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	170 000	168 000	210 000	289 000
Total Current Assets	470 000	313 000	180 000	124 000
Total Assets	641 000	481 000	390 000	413 000
Total Retained Equity	−546 000	−752 000	−784 000	−235 000
Total Equity	−446 000	−652 000	−684 000	−135 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 086 000	1 132 000	1 074 000	548 000
Total Equity and Debt	641 000	481 000	390 000	413 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	465 000	402 000	351 000	1 506 000
Other Income	0	0	0	0
Revenue	465 000	402 000	351 000	1 506 000
Cost of Goods Sold	133 000	208 000	282 000	497 000
Salary Costs	−2 000	3 000	151 000	707 000
Depreciation	43 000	42 000	80 000	72 000
Impairment	0	0	0	0
Expenditure	260 000	369 000	900 000	1 482 000
Operating Profit	205 000	33 000	−550 000	23 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	1 000
Dividends	0	0	0	0
Net Income	206 000	33 000	−550 000	24 000

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	170 000	168 000	210 000	289 000
Total Tangible Assets	170 000	168 000	210 000	289 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	170 000	168 000	210 000	289 000
Stock	178 000	67 000	2 000	2 000
Total Investments	0	0	0	0
Cash, Bank	116 000	213 000	47 000	110 000
Total Current Assets	470 000	313 000	180 000	124 000
Total Assets	641 000	481 000	390 000	413 000
Total Equity	−446 000	−652 000	−684 000	−135 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	−1 000	169 000	0
Unpaid Taxes	25 000	26 000	3 000	118 000
Dividends	0	0	0	0
Other Current Debt	1 061 000	1 107 000	902 000	429 000
Total Current Debt	1 086 000	1 132 000	1 074 000	548 000
Total Equity and Debt	641 000	481 000	390 000	413 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−46,19 %	−5,06 %	80,41 %	−17,78 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	44,09 %	8,21 %	−156,7 %	1,53 %
Current Ratio	0,43	0,28	0,17	0,23
Quick Ratio	0,52	0,29	0,17	0,23
Equity Ratio	−0,7	−1,36	−1,75	−0,33
Gross Profit Margin	71,4 %	48,26 %	19,66 %	67 %