BYGGMAKKER HANDEL AS

2020 SKEDSMOKORSET

Finances

Return on Equity

22,25 %

Current Ratio

Debt-to-Equity Ratio

0,71

Key figures (EUR)	2022	2021	2020	2019
Revenue	12 808 000 000	6 460 382 000	3 311 621 000	3 030 693 000
Net Income	610 000 000	147 830 000	34 861 000	15 447 000
Total Assets	7 474 000 000	3 009 209 000	3 177 117 000	1 814 566 000
Total Equity	2 742 000 000	1 861 808 000	2 348 210 000	1 318 526 000

Income (EUR)	2022	2021	2020	2019
Revenue	12 808 000 000	6 460 382 000	3 311 621 000	3 030 693 000
Expenditure	12 252 000 000	6 262 893 000	3 260 666 000	3 003 751 000
Operating Profit	793 000 000	197 489 000	50 955 000	26 943 000
Financial Income	37 000 000	5 826 000	19 000	249 000
Financial Costs	69 000 000	14 233 000	6 254 000	7 048 000
Financial Balance	−32 000 000	−8 407 000	−6 235 000	−6 799 000
Earnings Before Tax	761 000 000	189 082 000	44 720 000	20 144 000
Tax	151 000 000	41 252 000	9 858 000	4 697 000
Net Income	610 000 000	147 830 000	34 861 000	15 447 000

Balance (EUR)	2022	2021	2020	2019
Total Fixed Assets	4 688 000 000	1 864 684 000	2 958 467 000	1 622 615 000
Total Current Assets	2 786 000 000	1 144 525 000	218 649 000	191 951 000
Total Assets	7 474 000 000	3 009 209 000	3 177 117 000	1 814 566 000
Total Retained Equity	2 097 000 000	−321 899 000	164 503 000	134 819 000
Total Equity	2 742 000 000	1 861 808 000	2 348 210 000	1 318 526 000
Total Long-Term Debt	1 935 000 000	2 067 000	4 502 000	0
Total Current Debt	2 796 000 000	1 145 332 000	824 405 000	496 040 000
Total Equity and Debt	7 473 000 000	3 009 208 000	3 177 117 000	1 814 566 000

Cash flow (EUR)	2022	2021	2020	2019
Sales Income	11 809 000 000	6 090 150 000	3 052 365 000	2 815 299 000
Other Income	999 000 000	370 232 000	259 256 000	215 394 000
Revenue	12 808 000 000	6 460 382 000	3 311 621 000	3 030 693 000
Cost of Goods Sold	10 305 000 000	5 320 526 000	3 093 093 000	2 846 418 000
Salary Costs	786 000 000	464 929 000	32 453 000	30 658 000
Depreciation	491 000 000	23 243 000	2 927 000	2 283 000
Impairment	0	0	0	0
Expenditure	12 252 000 000	6 262 893 000	3 260 666 000	3 003 751 000
Operating Profit	793 000 000	197 489 000	50 955 000	26 943 000
Financial Income	37 000 000	5 826 000	19 000	249 000
Financial Costs	69 000 000	14 233 000	6 254 000	7 048 000
Financial Balance	−32 000 000	−8 407 000	−6 235 000	−6 799 000
Dividends	0	0	0	0
Net Income	610 000 000	147 830 000	34 861 000	15 447 000

Balance details (EUR)	2022	2021	2020	2019
Goodwill	589 000 000	4 853 000	0	0
Total Intangible Assets	2 519 000 000	300 339 000	283 004 000	285 183 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 746 000 000	87 126 000	0	267 000
Total Tangible Assets	1 746 000 000	87 126 000	0	267 000
Total Fiancial Fixed Assets	423 000 000	1 477 219 000	2 675 463 000	1 337 165 000
Total Fixed Assets	4 688 000 000	1 864 684 000	2 958 467 000	1 622 615 000
Stock	1 115 000 000	422 663 000	0	0
Total Investments	0	0	0	0
Cash, Bank	246 000 000	3 590 000	1 803 000	3 684 000
Total Current Assets	2 786 000 000	1 144 525 000	218 649 000	191 951 000
Total Assets	7 474 000 000	3 009 209 000	3 177 117 000	1 814 566 000
Total Equity	2 742 000 000	1 861 808 000	2 348 210 000	1 318 526 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 935 000 000	2 067 000	4 502 000	0
Creditors	1 499 000 000	311 337 000	222 093 000	171 201 000
Unpaid Taxes	0	59 933 000	32 540 000	2 206 000
Dividends	0	0	0	0
Other Current Debt	697 000 000	734 500 000	568 029 000	318 511 000
Total Current Debt	2 796 000 000	1 145 332 000	824 405 000	496 040 000
Total Equity and Debt	7 473 000 000	3 009 208 000	3 177 117 000	1 814 566 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,25 %	7,94 %	1,48 %	1,17 %
Debt-to-Equity Ratio	0,71	0	0	0
Operating Profit Margin	6,19 %	3,06 %	1,54 %	0,89 %
Current Ratio	1	1	0,27	0,39
Quick Ratio	1,66	1,58	0,27	0,39
Equity Ratio	0,37	0,62	0,74	0,73
Gross Profit Margin	19,54 %	17,64 %	6,6 %	6,08 %