BF BYGG ALVDAL AS

2560 ALVDAL

Finances

Share Ownership

Return on Equity

39,54 %

Current Ratio

1,94

Debt-to-Equity Ratio

0,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	61 421 000	50 437 000	41 134 000	47 427 000
Net Income	3 825 000	2 429 000	1 192 000	1 949 000
Total Assets	34 808 000	39 405 000	32 252 000	32 529 000
Total Equity	9 673 000	7 848 000	5 419 000	4 227 000

Income (NOK)	2022	2021	2020	2019
Revenue	61 421 000	50 437 000	41 134 000	47 427 000
Expenditure	55 816 000	46 636 000	38 981 000	44 201 000
Operating Profit	5 605 000	3 801 000	2 152 000	3 226 000
Financial Income	5 000	4 000	4 000	7 000
Financial Costs	700 000	667 000	627 000	734 000
Financial Balance	−695 000	−663 000	−623 000	−727 000
Earnings Before Tax	4 910 000	3 138 000	1 530 000	2 500 000
Tax	1 085 000	709 000	338 000	550 000
Net Income	3 825 000	2 429 000	1 192 000	1 949 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 470 000	7 926 000	4 432 000	4 540 000
Total Current Assets	30 338 000	31 479 000	27 820 000	27 988 000
Total Assets	34 808 000	39 405 000	32 252 000	32 529 000
Total Retained Equity	9 623 000	7 798 000	5 369 000	4 177 000
Total Equity	9 673 000	7 848 000	5 419 000	4 227 000
Total Long-Term Debt	9 459 000	15 094 000	11 790 000	11 920 000
Total Current Debt	15 676 000	16 463 000	15 043 000	16 382 000
Total Equity and Debt	34 808 000	39 405 000	32 252 000	32 529 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	61 078 000	50 437 000	41 118 000	47 258 000
Other Income	343 000	0	16 000	170 000
Revenue	61 421 000	50 437 000	41 134 000	47 427 000
Cost of Goods Sold	42 209 000	33 558 000	26 262 000	32 028 000
Salary Costs	10 538 000	10 026 000	9 861 000	9 399 000
Depreciation	317 000	307 000	324 000	336 000
Impairment	0	76 000	0	0
Expenditure	55 816 000	46 636 000	38 981 000	44 201 000
Operating Profit	5 605 000	3 801 000	2 152 000	3 226 000
Financial Income	5 000	4 000	4 000	7 000
Financial Costs	700 000	667 000	627 000	734 000
Financial Balance	−695 000	−663 000	−623 000	−727 000
Dividends	2 000 000	0	0	0
Net Income	3 825 000	2 429 000	1 192 000	1 949 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 237 000	6 611 000	3 333 000	3 403 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	626 000	565 000	762 000	750 000
Total Tangible Assets	3 863 000	7 177 000	4 095 000	4 153 000
Total Fiancial Fixed Assets	608 000	749 000	337 000	387 000
Total Fixed Assets	4 470 000	7 926 000	4 432 000	4 540 000
Stock	15 722 000	19 074 000	19 024 000	12 089 000
Total Investments	0	0	0	0
Cash, Bank	1 313 000	707 000	656 000	3 927 000
Total Current Assets	30 338 000	31 479 000	27 820 000	27 988 000
Total Assets	34 808 000	39 405 000	32 252 000	32 529 000
Total Equity	9 673 000	7 848 000	5 419 000	4 227 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 459 000	15 094 000	11 790 000	11 920 000
Creditors	4 377 000	4 123 000	2 285 000	5 079 000
Unpaid Taxes	2 172 000	2 066 000	2 049 000	1 794 000
Dividends	2 000 000	0	0	0
Other Current Debt	4 012 000	4 882 000	3 972 000	3 990 000
Total Current Debt	15 676 000	16 463 000	15 043 000	16 382 000
Total Equity and Debt	34 808 000	39 405 000	32 252 000	32 529 000

Financial indicators	2022	2021	2020	2019
Return on Equity	39,54 %	30,95 %	22 %	46,11 %
Debt-to-Equity Ratio	0,98	1,92	2,18	2,82
Operating Profit Margin	9,13 %	7,54 %	5,23 %	6,8 %
Current Ratio	1,94	1,91	1,85	1,71
Quick Ratio	−659,52	−12,06	−6,99	6,52
Equity Ratio	0,28	0,2	0,17	0,13
Gross Profit Margin	31,28 %	33,47 %	36,16 %	32,47 %