BYGG-TEAM AS

2414 ELVERUM

Finances

Share Ownership

Return on Equity

−66,98 %

Current Ratio

0,81

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	32 460 000	34 823 000	30 412 000	19 563 000
Net Income	−1 584 000	197 000	464 000	29 000
Total Assets	7 180 000	8 736 000	9 751 000	6 124 000
Total Equity	2 365 000	3 949 000	3 752 000	3 450 000

Income (NOK)	2022	2021	2020	2019
Revenue	32 460 000	34 823 000	30 412 000	19 563 000
Expenditure	34 487 000	34 572 000	29 827 000	19 525 000
Operating Profit	−2 028 000	251 000	585 000	39 000
Financial Income	1 000	2 000	3 000	4 000
Financial Costs	4 000	0	0	2 000
Financial Balance	−3 000	2 000	3 000	2 000
Earnings Before Tax	−2 031 000	253 000	588 000	40 000
Tax	−447 000	56 000	124 000	11 000
Net Income	−1 584 000	197 000	464 000	29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 955 000	5 419 000	5 650 000	73 000
Total Current Assets	3 225 000	3 317 000	4 101 000	6 051 000
Total Assets	7 180 000	8 736 000	9 751 000	6 124 000
Total Retained Equity	694 000	2 278 000	2 081 000	2 357 000
Total Equity	2 365 000	3 949 000	3 752 000	3 450 000
Total Long-Term Debt	846 000	493 000	306 000	20 000
Total Current Debt	3 969 000	4 294 000	5 693 000	2 654 000
Total Equity and Debt	7 180 000	8 736 000	9 751 000	6 124 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	32 460 000	34 823 000	30 412 000	19 497 000
Other Income	0	0	0	66 000
Revenue	32 460 000	34 823 000	30 412 000	19 563 000
Cost of Goods Sold	21 856 000	22 704 000	19 648 000	12 441 000
Salary Costs	10 513 000	10 009 000	8 251 000	5 455 000
Depreciation	65 000	58 000	56 000	33 000
Impairment	0	0	0	0
Expenditure	34 487 000	34 572 000	29 827 000	19 525 000
Operating Profit	−2 028 000	251 000	585 000	39 000
Financial Income	1 000	2 000	3 000	4 000
Financial Costs	4 000	0	0	2 000
Financial Balance	−3 000	2 000	3 000	2 000
Dividends	0	0	0	0
Net Income	−1 584 000	197 000	464 000	29 000

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	163 000	228 000	139 000	73 000
Total Tangible Assets	163 000	228 000	139 000	73 000
Total Fiancial Fixed Assets	3 792 000	5 192 000	5 511 000	0
Total Fixed Assets	3 955 000	5 419 000	5 650 000	73 000
Stock	142 000	116 000	60 000	81 000
Total Investments	0	0	0	0
Cash, Bank	1 527 000	1 529 000	2 310 000	584 000
Total Current Assets	3 225 000	3 317 000	4 101 000	6 051 000
Total Assets	7 180 000	8 736 000	9 751 000	6 124 000
Total Equity	2 365 000	3 949 000	3 752 000	3 450 000
Short-Term Group Debt	0	0	740 000	0
Total Long-Term Debt	846 000	493 000	306 000	20 000
Creditors	2 173 000	1 497 000	2 324 000	1 092 000
Unpaid Taxes	908 000	1 346 000	1 184 000	1 014 000
Dividends	0	0	0	0
Other Current Debt	888 000	1 451 000	1 445 000	537 000
Total Current Debt	3 969 000	4 294 000	5 693 000	2 654 000
Total Equity and Debt	7 180 000	8 736 000	9 751 000	6 124 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−66,98 %	4,99 %	12,37 %	0,84 %
Debt-to-Equity Ratio	0,36	0,12	0,08	0,01
Operating Profit Margin	−6,25 %	0,72 %	1,92 %	0,2 %
Current Ratio	0,81	0,77	0,72	2,28
Quick Ratio	0,84	0,79	0,73	2,35
Equity Ratio	0,33	0,45	0,38	0,56
Gross Profit Margin	32,67 %	34,8 %	35,39 %	36,41 %