BYGGSYSTEM EIENDOM AS

1850 MYSEN

Finances

Return on Equity

17,73 %

Current Ratio

1,35

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	509 000	509 000	509 000	509 000
Net Income	319 000	325 000	332 000	336 000
Total Assets	2 082 000	2 221 000	2 297 000	1 966 000
Total Equity	1 799 000	1 481 000	1 956 000	1 623 000

Income (NOK)	2022	2021	2020	2019
Revenue	509 000	509 000	509 000	509 000
Expenditure	101 000	93 000	86 000	82 000
Operating Profit	408 000	417 000	424 000	427 000
Financial Income	0	0	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	0	0	3 000	4 000
Earnings Before Tax	409 000	416 000	426 000	431 000
Tax	90 000	92 000	94 000	95 000
Net Income	319 000	325 000	332 000	336 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 785 000	1 817 000	1 850 000	1 143 000
Total Current Assets	297 000	404 000	447 000	823 000
Total Assets	2 082 000	2 221 000	2 297 000	1 966 000
Total Retained Equity	1 699 000	1 381 000	1 856 000	1 523 000
Total Equity	1 799 000	1 481 000	1 956 000	1 623 000
Total Long-Term Debt	63 000	64 000	65 000	66 000
Total Current Debt	220 000	676 000	276 000	276 000
Total Equity and Debt	2 082 000	2 221 000	2 297 000	1 966 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	509 000	509 000	509 000	509 000
Revenue	509 000	509 000	509 000	509 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	33 000	33 000	33 000	33 000
Impairment	0	0	0	0
Expenditure	101 000	93 000	86 000	82 000
Operating Profit	408 000	417 000	424 000	427 000
Financial Income	0	0	3 000	4 000
Financial Costs	0	0	0	0
Financial Balance	0	0	3 000	4 000
Dividends	0	800 000	0	0
Net Income	319 000	325 000	332 000	336 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	945 000	977 000	1 010 000	1 043 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	945 000	977 000	1 010 000	1 043 000
Total Fiancial Fixed Assets	840 000	840 000	840 000	100 000
Total Fixed Assets	1 785 000	1 817 000	1 850 000	1 143 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	294 000	347 000	443 000	820 000
Total Current Assets	297 000	404 000	447 000	823 000
Total Assets	2 082 000	2 221 000	2 297 000	1 966 000
Total Equity	1 799 000	1 481 000	1 956 000	1 623 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	63 000	64 000	65 000	66 000
Creditors	0	2 000	0	0
Unpaid Taxes	125 000	125 000	125 000	125 000
Dividends	0	800 000	0	0
Other Current Debt	3 000	456 000	56 000	56 000
Total Current Debt	220 000	676 000	276 000	276 000
Total Equity and Debt	2 082 000	2 221 000	2 297 000	1 966 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,73 %	21,94 %	16,97 %	20,7 %
Debt-to-Equity Ratio	0,04	0,04	0,03	0,04
Operating Profit Margin	80,16 %	81,93 %	83,3 %	83,89 %
Current Ratio	1,35	0,6	1,62	2,98
Quick Ratio	1,35	0,6	1,62	2,98
Equity Ratio	0,86	0,67	0,85	0,83
Gross Profit Margin	100 %	100 %	100 %	100 %