BYGGINGENIØR EINAR OLSEN AS

7800 NAMSOS

Finances

Return on Equity

177,89 %

Current Ratio

0,81

Debt-to-Equity Ratio

0,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	27 621 000	27 795 000	42 119 000	42 324 000
Net Income	909 000	2 859 000	−3 771 000	1 899 000
Total Assets	8 517 000	8 609 000	13 094 000	17 285 000
Total Equity	511 000	−397 000	−3 257 000	514 000

Income (NOK)	2022	2021	2020	2019
Revenue	27 621 000	27 795 000	42 119 000	42 324 000
Expenditure	26 631 000	23 981 000	46 211 000	39 517 000
Operating Profit	990 000	3 814 000	−4 092 000	2 807 000
Financial Income	66 000	3 000	2 000	3 000
Financial Costs	306 000	564 000	310 000	343 000
Financial Balance	−240 000	−561 000	−308 000	−340 000
Earnings Before Tax	749 000	3 252 000	−4 400 000	2 467 000
Tax	−159 000	393 000	−629 000	568 000
Net Income	909 000	2 859 000	−3 771 000	1 899 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 223 000	2 317 000	7 583 000	7 685 000
Total Current Assets	6 294 000	6 292 000	5 511 000	9 600 000
Total Assets	8 517 000	8 609 000	13 094 000	17 285 000
Total Retained Equity	−3 000	−912 000	−3 771 000	0
Total Equity	511 000	−397 000	−3 257 000	514 000
Total Long-Term Debt	234 000	393 000	4 512 000	4 294 000
Total Current Debt	7 772 000	8 613 000	11 839 000	12 476 000
Total Equity and Debt	8 517 000	8 609 000	13 094 000	17 285 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	27 603 000	25 635 000	41 476 000	41 766 000
Other Income	18 000	2 160 000	643 000	558 000
Revenue	27 621 000	27 795 000	42 119 000	42 324 000
Cost of Goods Sold	16 750 000	12 401 000	28 656 000	24 761 000
Salary Costs	6 544 000	8 052 000	12 984 000	10 722 000
Depreciation	103 000	158 000	155 000	160 000
Impairment	0	0	0	0
Expenditure	26 631 000	23 981 000	46 211 000	39 517 000
Operating Profit	990 000	3 814 000	−4 092 000	2 807 000
Financial Income	66 000	3 000	2 000	3 000
Financial Costs	306 000	564 000	310 000	343 000
Financial Balance	−240 000	−561 000	−308 000	−340 000
Dividends	0	0	0	0
Net Income	909 000	2 859 000	−3 771 000	1 899 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	75 000	75 000	4 850 000	4 850 000
Machinery and Plant Facilities	212 000	275 000	330 000	96 000
Fixtures	133 000	137 000	151 000	409 000
Total Tangible Assets	420 000	487 000	5 330 000	5 356 000
Total Fiancial Fixed Assets	1 803 000	1 830 000	2 252 000	2 330 000
Total Fixed Assets	2 223 000	2 317 000	7 583 000	7 685 000
Stock	827 000	739 000	946 000	1 051 000
Total Investments	0	0	0	0
Cash, Bank	967 000	74 000	0	6 087 000
Total Current Assets	6 294 000	6 292 000	5 511 000	9 600 000
Total Assets	8 517 000	8 609 000	13 094 000	17 285 000
Total Equity	511 000	−397 000	−3 257 000	514 000
Short-Term Group Debt	0	30 000	0	0
Total Long-Term Debt	234 000	393 000	4 512 000	4 294 000
Creditors	4 823 000	3 121 000	8 375 000	3 723 000
Unpaid Taxes	1 108 000	1 951 000	274 000	739 000
Dividends	0	0	0	0
Other Current Debt	1 671 000	1 591 000	1 837 000	8 015 000
Total Current Debt	7 772 000	8 613 000	11 839 000	12 476 000
Total Equity and Debt	8 517 000	8 609 000	13 094 000	17 285 000

Financial indicators	2022	2021	2020	2019
Return on Equity	177,89 %	−720,15 %	115,78 %	369,46 %
Debt-to-Equity Ratio	0,46	−0,99	−1,39	8,35
Operating Profit Margin	3,58 %	13,72 %	−9,72 %	6,63 %
Current Ratio	0,81	0,73	0,47	0,77
Quick Ratio	0,91	0,8	0,51	0,84
Equity Ratio	0,06	−0,05	−0,25	0,03
Gross Profit Margin	39,36 %	55,38 %	31,96 %	41,5 %