BYGG TEAM EIENDOM AS

2414 ELVERUM

Finances

Return on Equity

−5,97 %

Current Ratio

55,79

Debt-to-Equity Ratio

2,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 405 000	6 299 000	11 319 000	20 866 000
Net Income	−250 000	79 000	1 305 000	490 000
Total Assets	14 716 000	16 169 000	12 798 000	18 819 000
Total Equity	4 191 000	4 441 000	4 362 000	4 434 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 405 000	6 299 000	11 319 000	20 866 000
Expenditure	3 428 000	6 046 000	10 246 000	19 201 000
Operating Profit	−22 000	254 000	1 073 000	1 665 000
Financial Income	1 000	0	744 000	9 000
Financial Costs	292 000	152 000	353 000	968 000
Financial Balance	−291 000	−152 000	391 000	−959 000
Earnings Before Tax	−314 000	102 000	1 464 000	706 000
Tax	−63 000	22 000	159 000	216 000
Net Income	−250 000	79 000	1 305 000	490 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 910 000	7 935 000	7 935 000	9 378 000
Total Current Assets	6 806 000	8 234 000	4 864 000	9 440 000
Total Assets	14 716 000	16 169 000	12 798 000	18 819 000
Total Retained Equity	2 495 000	2 745 000	2 666 000	2 314 000
Total Equity	4 191 000	4 441 000	4 362 000	4 434 000
Total Long-Term Debt	10 404 000	11 597 000	8 295 000	12 423 000
Total Current Debt	122 000	131 000	142 000	1 961 000
Total Equity and Debt	14 716 000	16 169 000	12 798 000	18 819 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 405 000	6 299 000	11 319 000	20 866 000
Other Income	0	0	0	0
Revenue	3 405 000	6 299 000	11 319 000	20 866 000
Cost of Goods Sold	3 259 000	5 865 000	10 046 000	17 578 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	1 000
Impairment	0	0	0	0
Expenditure	3 428 000	6 046 000	10 246 000	19 201 000
Operating Profit	−22 000	254 000	1 073 000	1 665 000
Financial Income	1 000	0	744 000	9 000
Financial Costs	292 000	152 000	353 000	968 000
Financial Balance	−291 000	−152 000	391 000	−959 000
Dividends	0	0	0	0
Net Income	−250 000	79 000	1 305 000	490 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	5 110 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	5 110 000
Total Fiancial Fixed Assets	7 910 000	7 935 000	7 935 000	4 268 000
Total Fixed Assets	7 910 000	7 935 000	7 935 000	9 378 000
Stock	5 473 000	2 268 000	2 820 000	0
Total Investments	0	0	0	0
Cash, Bank	1 333 000	2 333 000	2 046 000	42 000
Total Current Assets	6 806 000	8 234 000	4 864 000	9 440 000
Total Assets	14 716 000	16 169 000	12 798 000	18 819 000
Total Equity	4 191 000	4 441 000	4 362 000	4 434 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 404 000	11 597 000	8 295 000	12 423 000
Creditors	1 000	131 000	142 000	367 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	121 000	0	0	1 375 000
Total Current Debt	122 000	131 000	142 000	1 961 000
Total Equity and Debt	14 716 000	16 169 000	12 798 000	18 819 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,97 %	1,78 %	29,92 %	11,05 %
Debt-to-Equity Ratio	2,48	2,61	1,9	2,8
Operating Profit Margin	−0,65 %	4,03 %	9,48 %	7,98 %
Current Ratio	55,79	62,85	34,25	4,81
Quick Ratio	−1,27	−3,85	−1,82	4,81
Equity Ratio	0,28	0,27	0,34	0,24
Gross Profit Margin	4,29 %	6,89 %	11,25 %	15,76 %