BYGGMEISTER OLAV LANGESÆTER AS

5710 SKULESTADMO

Finances

Share Ownership

Return on Equity

4,45 %

Current Ratio

1,41

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 346 000	6 720 000	5 038 000	3 116 000
Net Income	120 000	47 000	510 000	−158 000
Total Assets	4 151 000	3 287 000	3 284 000	2 917 000
Total Equity	2 699 000	2 579 000	2 532 000	2 022 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 346 000	6 720 000	5 038 000	3 116 000
Expenditure	8 142 000	6 650 000	4 366 000	3 291 000
Operating Profit	204 000	70 000	672 000	−174 000
Financial Income	0	0	1 000	0
Financial Costs	21 000	9 000	19 000	29 000
Financial Balance	−21 000	−9 000	−18 000	−29 000
Earnings Before Tax	182 000	61 000	654 000	−203 000
Tax	62 000	13 000	144 000	−45 000
Net Income	120 000	47 000	510 000	−158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 650 000	2 099 000	2 359 000	1 978 000
Total Current Assets	1 502 000	1 188 000	925 000	938 000
Total Assets	4 151 000	3 287 000	3 284 000	2 917 000
Total Retained Equity	2 591 000	2 471 000	2 424 000	1 914 000
Total Equity	2 699 000	2 579 000	2 532 000	2 022 000
Total Long-Term Debt	390 000	47 000	227 000	397 000
Total Current Debt	1 062 000	661 000	525 000	497 000
Total Equity and Debt	4 151 000	3 287 000	3 284 000	2 917 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 327 000	6 698 000	5 012 000	3 039 000
Other Income	19 000	22 000	27 000	77 000
Revenue	8 346 000	6 720 000	5 038 000	3 116 000
Cost of Goods Sold	4 359 000	3 601 000	1 646 000	849 000
Salary Costs	2 421 000	2 057 000	1 734 000	1 430 000
Depreciation	462 000	345 000	362 000	359 000
Impairment	0	0	0	0
Expenditure	8 142 000	6 650 000	4 366 000	3 291 000
Operating Profit	204 000	70 000	672 000	−174 000
Financial Income	0	0	1 000	0
Financial Costs	21 000	9 000	19 000	29 000
Financial Balance	−21 000	−9 000	−18 000	−29 000
Dividends	0	0	0	0
Net Income	120 000	47 000	510 000	−158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	159 000	141 000	111 000	126 000
Real Eastate	1 624 000	1 828 000	2 032 000	1 460 000
Machinery and Plant Facilities	0	0	5 000	10 000
Fixtures	867 000	130 000	211 000	382 000
Total Tangible Assets	2 491 000	1 958 000	2 248 000	1 852 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 650 000	2 099 000	2 359 000	1 978 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	830 000	167 000	351 000	574 000
Total Current Assets	1 502 000	1 188 000	925 000	938 000
Total Assets	4 151 000	3 287 000	3 284 000	2 917 000
Total Equity	2 699 000	2 579 000	2 532 000	2 022 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	390 000	47 000	227 000	397 000
Creditors	1 000	−4 000	−7 000	−5 000
Unpaid Taxes	348 000	223 000	158 000	180 000
Dividends	0	0	0	0
Other Current Debt	634 000	399 000	246 000	297 000
Total Current Debt	1 062 000	661 000	525 000	497 000
Total Equity and Debt	4 151 000	3 287 000	3 284 000	2 917 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,45 %	1,82 %	20,14 %	−7,81 %
Debt-to-Equity Ratio	0,14	0,02	0,09	0,2
Operating Profit Margin	2,44 %	1,04 %	13,34 %	−5,58 %
Current Ratio	1,41	1,8	1,76	1,89
Quick Ratio	1,41	1,8	1,76	1,89
Equity Ratio	0,65	0,78	0,77	0,69
Gross Profit Margin	47,77 %	46,41 %	67,33 %	72,75 %