BYGG & LAFT EIENDOM AS

2920 LEIRA I VALDRES

Finances

Return on Equity

6,97 %

Current Ratio

0,59

Debt-to-Equity Ratio

1,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	745 000	727 000	729 000	885 000
Net Income	105 000	236 000	−266 000	99 000
Total Assets	4 446 000	4 562 000	4 408 000	4 467 000
Total Equity	1 506 000	1 401 000	1 166 000	1 431 000

Income (NOK)	2022	2021	2020	2019
Revenue	745 000	727 000	729 000	885 000
Expenditure	472 000	394 000	959 000	655 000
Operating Profit	272 000	333 000	−230 000	229 000
Financial Income	10 000	10 000	10 000	11 000
Financial Costs	108 000	97 000	105 000	114 000
Financial Balance	−98 000	−87 000	−95 000	−103 000
Earnings Before Tax	174 000	246 000	−324 000	127 000
Tax	69 000	11 000	−59 000	28 000
Net Income	105 000	236 000	−266 000	99 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 265 000	4 265 000	4 265 000	4 265 000
Total Current Assets	180 000	297 000	143 000	202 000
Total Assets	4 446 000	4 562 000	4 408 000	4 467 000
Total Retained Equity	1 404 000	1 299 000	1 064 000	1 329 000
Total Equity	1 506 000	1 401 000	1 166 000	1 431 000
Total Long-Term Debt	2 635 000	2 844 000	3 028 000	2 788 000
Total Current Debt	305 000	317 000	214 000	249 000
Total Equity and Debt	4 446 000	4 562 000	4 408 000	4 467 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	745 000	727 000	729 000	885 000
Revenue	745 000	727 000	729 000	885 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	472 000	394 000	959 000	655 000
Operating Profit	272 000	333 000	−230 000	229 000
Financial Income	10 000	10 000	10 000	11 000
Financial Costs	108 000	97 000	105 000	114 000
Financial Balance	−98 000	−87 000	−95 000	−103 000
Dividends	0	0	0	0
Net Income	105 000	236 000	−266 000	99 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 255 000	4 255 000	4 255 000	4 255 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 255 000	4 255 000	4 255 000	4 255 000
Total Fiancial Fixed Assets	10 000	10 000	10 000	10 000
Total Fixed Assets	4 265 000	4 265 000	4 265 000	4 265 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	128 000	202 000	107 000	148 000
Total Current Assets	180 000	297 000	143 000	202 000
Total Assets	4 446 000	4 562 000	4 408 000	4 467 000
Total Equity	1 506 000	1 401 000	1 166 000	1 431 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 635 000	2 844 000	3 028 000	2 788 000
Creditors	255 000	300 000	203 000	215 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	13 000	17 000	12 000	5 000
Total Current Debt	305 000	317 000	214 000	249 000
Total Equity and Debt	4 446 000	4 562 000	4 408 000	4 467 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,97 %	16,85 %	−22,81 %	6,92 %
Debt-to-Equity Ratio	1,75	2,03	2,6	1,95
Operating Profit Margin	36,51 %	45,8 %	−31,55 %	25,88 %
Current Ratio	0,59	0,94	0,67	0,81
Quick Ratio	0,59	0,94	0,67	0,81
Equity Ratio	0,34	0,31	0,26	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %