3 BYGG MESTER EIENDOM AS

2069 JESSHEIM

Finances

Return on Equity

6,94 %

Current Ratio

3,09

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	59 850 000	167 590 000	44 740 000	80 061 000
Net Income	12 399 000	28 571 000	19 154 000	4 612 000
Total Assets	246 137 000	196 931 000	232 216 000	168 698 000
Total Equity	178 698 000	166 309 000	164 177 000	150 840 000

Income (NOK)	2022	2021	2020	2019
Revenue	59 850 000	167 590 000	44 740 000	80 061 000
Expenditure	43 897 000	130 945 000	20 282 000	74 250 000
Operating Profit	15 953 000	36 644 000	24 458 000	5 812 000
Financial Income	10 000	0	19 000	367 000
Financial Costs	56 000	12 000	27 000	238 000
Financial Balance	−46 000	−12 000	−8 000	129 000
Earnings Before Tax	15 907 000	36 632 000	24 449 000	5 940 000
Tax	3 508 000	8 061 000	5 296 000	1 328 000
Net Income	12 399 000	28 571 000	19 154 000	4 612 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	38 012 000	35 666 000	28 748 000	36 010 000
Total Current Assets	208 125 000	161 266 000	203 468 000	132 689 000
Total Assets	246 137 000	196 931 000	232 216 000	168 698 000
Total Retained Equity	177 116 000	164 727 000	162 437 000	148 840 000
Total Equity	178 698 000	166 309 000	164 177 000	150 840 000
Total Long-Term Debt	0	0	213 000	850 000
Total Current Debt	67 439 000	30 622 000	67 826 000	17 009 000
Total Equity and Debt	246 137 000	196 931 000	232 216 000	168 698 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	56 040 000	164 346 000	38 138 000	74 100 000
Other Income	3 810 000	3 244 000	6 601 000	5 961 000
Revenue	59 850 000	167 590 000	44 740 000	80 061 000
Cost of Goods Sold	34 401 000	122 151 000	6 627 000	59 705 000
Salary Costs	6 149 000	5 576 000	8 766 000	9 285 000
Depreciation	808 000	807 000	854 000	856 000
Impairment	0	0	0	0
Expenditure	43 897 000	130 945 000	20 282 000	74 250 000
Operating Profit	15 953 000	36 644 000	24 458 000	5 812 000
Financial Income	10 000	0	19 000	367 000
Financial Costs	56 000	12 000	27 000	238 000
Financial Balance	−46 000	−12 000	−8 000	129 000
Dividends	0	0	0	0
Net Income	12 399 000	28 571 000	19 154 000	4 612 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	171 000	166 000	0	0
Real Eastate	24 343 000	21 219 000	21 727 000	28 642 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	694 000	724 000	976 000	1 322 000
Total Tangible Assets	25 037 000	21 943 000	22 703 000	29 964 000
Total Fiancial Fixed Assets	12 805 000	13 556 000	6 045 000	6 045 000
Total Fixed Assets	38 012 000	35 666 000	28 748 000	36 010 000
Stock	201 599 000	134 317 000	189 534 000	109 161 000
Total Investments	0	0	0	0
Cash, Bank	5 976 000	20 985 000	13 446 000	22 422 000
Total Current Assets	208 125 000	161 266 000	203 468 000	132 689 000
Total Assets	246 137 000	196 931 000	232 216 000	168 698 000
Total Equity	178 698 000	166 309 000	164 177 000	150 840 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	213 000	850 000
Creditors	5 530 000	9 947 000	4 730 000	6 204 000
Unpaid Taxes	471 000	543 000	873 000	834 000
Dividends	0	0	0	0
Other Current Debt	57 926 000	11 691 000	56 883 000	8 631 000
Total Current Debt	67 439 000	30 622 000	67 826 000	17 009 000
Total Equity and Debt	246 137 000	196 931 000	232 216 000	168 698 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,94 %	17,18 %	11,67 %	3,06 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	26,65 %	21,87 %	54,67 %	7,26 %
Current Ratio	3,09	5,27	3	7,8
Quick Ratio	−1,55	−1,56	−1,67	−1,44
Equity Ratio	0,73	0,84	0,71	0,89
Gross Profit Margin	42,52 %	27,11 %	85,19 %	25,43 %