BYGGESAKSRÅDGIVNING AS

0254 OSLO

Finances

Share Ownership

Return on Equity

1,14 %

Current Ratio

1,74

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 493 000	3 093 000	3 457 000	2 853 000
Net Income	9 000	270 000	298 000	172 000
Total Assets	1 760 000	1 992 000	1 821 000	1 368 000
Total Equity	789 000	779 000	860 000	561 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 493 000	3 093 000	3 457 000	2 853 000
Expenditure	3 481 000	2 749 000	3 067 000	2 623 000
Operating Profit	12 000	344 000	390 000	230 000
Financial Income	5 000	3 000	2 000	1 000
Financial Costs	5 000	1 000	7 000	9 000
Financial Balance	0	2 000	−5 000	−8 000
Earnings Before Tax	12 000	346 000	385 000	221 000
Tax	3 000	76 000	87 000	50 000
Net Income	9 000	270 000	298 000	172 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	463 000	486 000	597 000	484 000
Total Current Assets	1 297 000	1 506 000	1 224 000	884 000
Total Assets	1 760 000	1 992 000	1 821 000	1 368 000
Total Retained Equity	689 000	679 000	760 000	461 000
Total Equity	789 000	779 000	860 000	561 000
Total Long-Term Debt	225 000	261 000	312 000	249 000
Total Current Debt	746 000	952 000	650 000	558 000
Total Equity and Debt	1 760 000	1 992 000	1 821 000	1 368 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 493 000	3 073 000	3 416 000	2 853 000
Other Income	0	20 000	41 000	0
Revenue	3 493 000	3 093 000	3 457 000	2 853 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 511 000	1 671 000	2 110 000	1 571 000
Depreciation	116 000	111 000	103 000	85 000
Impairment	0	0	0	0
Expenditure	3 481 000	2 749 000	3 067 000	2 623 000
Operating Profit	12 000	344 000	390 000	230 000
Financial Income	5 000	3 000	2 000	1 000
Financial Costs	5 000	1 000	7 000	9 000
Financial Balance	0	2 000	−5 000	−8 000
Dividends	0	0	0	0
Net Income	9 000	270 000	298 000	172 000

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	463 000	486 000	597 000	484 000
Total Tangible Assets	463 000	486 000	597 000	484 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	463 000	486 000	597 000	484 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 175 000	1 317 000	773 000	419 000
Total Current Assets	1 297 000	1 506 000	1 224 000	884 000
Total Assets	1 760 000	1 992 000	1 821 000	1 368 000
Total Equity	789 000	779 000	860 000	561 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	225 000	261 000	312 000	249 000
Creditors	56 000	84 000	33 000	35 000
Unpaid Taxes	286 000	259 000	270 000	237 000
Dividends	0	0	0	0
Other Current Debt	402 000	518 000	282 000	256 000
Total Current Debt	746 000	952 000	650 000	558 000
Total Equity and Debt	1 760 000	1 992 000	1 821 000	1 368 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,14 %	34,66 %	34,65 %	30,66 %
Debt-to-Equity Ratio	0,29	0,34	0,36	0,44
Operating Profit Margin	0,34 %	11,12 %	11,28 %	8,06 %
Current Ratio	1,74	1,58	1,88	1,58
Quick Ratio	1,74	1,58	1,88	1,58
Equity Ratio	0,45	0,39	0,47	0,41
Gross Profit Margin	100 %	100 %	100 %	100 %