MESTERBYGG AS

1475 FINSTADJORDET

Finances

Share Ownership

Return on Equity

3,77 %

Current Ratio

2,87

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 198 000	8 153 000	7 107 000	6 894 000
Net Income	64 000	710 000	321 000	59 000
Total Assets	2 927 000	3 286 000	2 341 000	2 658 000
Total Equity	1 698 000	1 705 000	1 195 000	1 124 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 198 000	8 153 000	7 107 000	6 894 000
Expenditure	7 097 000	7 219 000	6 678 000	6 798 000
Operating Profit	101 000	934 000	431 000	96 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	20 000	23 000	18 000	22 000
Financial Balance	−19 000	−23 000	−17 000	−20 000
Earnings Before Tax	83 000	911 000	414 000	76 000
Tax	19 000	201 000	92 000	17 000
Net Income	64 000	710 000	321 000	59 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	597 000	790 000	212 000	458 000
Total Current Assets	2 329 000	2 496 000	2 129 000	2 200 000
Total Assets	2 927 000	3 286 000	2 341 000	2 658 000
Total Retained Equity	1 548 000	1 555 000	1 045 000	974 000
Total Equity	1 698 000	1 705 000	1 195 000	1 124 000
Total Long-Term Debt	417 000	556 000	200 000	386 000
Total Current Debt	812 000	1 025 000	947 000	1 148 000
Total Equity and Debt	2 927 000	3 286 000	2 341 000	2 658 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 198 000	7 903 000	7 076 000	6 799 000
Other Income	0	250 000	31 000	95 000
Revenue	7 198 000	8 153 000	7 107 000	6 894 000
Cost of Goods Sold	4 762 000	4 957 000	4 749 000	4 471 000
Salary Costs	1 605 000	1 373 000	1 219 000	1 707 000
Depreciation	193 000	194 000	67 000	196 000
Impairment	0	0	0	0
Expenditure	7 097 000	7 219 000	6 678 000	6 798 000
Operating Profit	101 000	934 000	431 000	96 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	20 000	23 000	18 000	22 000
Financial Balance	−19 000	−23 000	−17 000	−20 000
Dividends	70 000	200 000	250 000	100 000
Net Income	64 000	710 000	321 000	59 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	6 000	16 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	597 000	790 000	206 000	442 000
Total Tangible Assets	597 000	790 000	206 000	442 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	597 000	790 000	212 000	458 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 949 000	2 016 000	1 868 000	1 689 000
Total Current Assets	2 329 000	2 496 000	2 129 000	2 200 000
Total Assets	2 927 000	3 286 000	2 341 000	2 658 000
Total Equity	1 698 000	1 705 000	1 195 000	1 124 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	417 000	556 000	200 000	386 000
Creditors	80 000	296 000	187 000	498 000
Unpaid Taxes	334 000	246 000	254 000	349 000
Dividends	70 000	200 000	250 000	100 000
Other Current Debt	295 000	134 000	174 000	202 000
Total Current Debt	812 000	1 025 000	947 000	1 148 000
Total Equity and Debt	2 927 000	3 286 000	2 341 000	2 658 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,77 %	41,64 %	26,86 %	5,25 %
Debt-to-Equity Ratio	0,25	0,33	0,17	0,34
Operating Profit Margin	1,4 %	11,46 %	6,06 %	1,39 %
Current Ratio	2,87	2,44	2,25	1,92
Quick Ratio	2,87	2,44	2,25	1,92
Equity Ratio	0,58	0,52	0,51	0,42
Gross Profit Margin	33,84 %	39,2 %	33,18 %	35,15 %