PYROBYGG AS

4628 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

35,7 %

Current Ratio

4,5

Debt-to-Equity Ratio

1,31

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 180 000	6 148 000	5 365 000	4 372 000
Net Income	3 634 000	3 883 000	2 962 000	2 370 000
Total Assets	25 983 000	25 400 000	23 460 000	25 110 000
Total Equity	10 180 000	13 546 000	9 663 000	11 601 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 180 000	6 148 000	5 365 000	4 372 000
Expenditure	1 184 000	1 001 000	1 234 000	1 074 000
Operating Profit	4 996 000	5 147 000	4 131 000	3 298 000
Financial Income	0	0	1 000	1 000
Financial Costs	337 000	169 000	335 000	260 000
Financial Balance	−337 000	−169 000	−334 000	−259 000
Earnings Before Tax	4 659 000	4 978 000	3 797 000	3 039 000
Tax	1 025 000	1 095 000	835 000	669 000
Net Income	3 634 000	3 883 000	2 962 000	2 370 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 971 000	15 493 000	16 355 000	17 153 000
Total Current Assets	11 013 000	9 908 000	7 105 000	7 957 000
Total Assets	25 983 000	25 400 000	23 460 000	25 110 000
Total Retained Equity	9 880 000	13 246 000	9 363 000	11 301 000
Total Equity	10 180 000	13 546 000	9 663 000	11 601 000
Total Long-Term Debt	13 358 000	7 521 000	8 986 000	12 114 000
Total Current Debt	2 445 000	4 333 000	4 811 000	1 395 000
Total Equity and Debt	25 983 000	25 400 000	23 460 000	25 110 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	6 180 000	6 148 000	5 365 000	4 372 000
Revenue	6 180 000	6 148 000	5 365 000	4 372 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	829 000	863 000	918 000	955 000
Impairment	0	0	0	0
Expenditure	1 184 000	1 001 000	1 234 000	1 074 000
Operating Profit	4 996 000	5 147 000	4 131 000	3 298 000
Financial Income	0	0	1 000	1 000
Financial Costs	337 000	169 000	335 000	260 000
Financial Balance	−337 000	−169 000	−334 000	−259 000
Dividends	0	0	2 900 000	0
Net Income	3 634 000	3 883 000	2 962 000	2 370 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 299 000	12 584 000	12 870 000	13 155 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 672 000	2 908 000	3 485 000	3 998 000
Total Tangible Assets	14 971 000	15 493 000	16 355 000	17 153 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 971 000	15 493 000	16 355 000	17 153 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	611 000	0	2 040 000	90 000
Total Current Assets	11 013 000	9 908 000	7 105 000	7 957 000
Total Assets	25 983 000	25 400 000	23 460 000	25 110 000
Total Equity	10 180 000	13 546 000	9 663 000	11 601 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 358 000	7 521 000	8 986 000	12 114 000
Creditors	230 000	95 000	165 000	76 000
Unpaid Taxes	1 093 000	1 111 000	771 000	631 000
Dividends	0	0	2 900 000	0
Other Current Debt	72 000	60 000	145 000	21 000
Total Current Debt	2 445 000	4 333 000	4 811 000	1 395 000
Total Equity and Debt	25 983 000	25 400 000	23 460 000	25 110 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,7 %	28,67 %	30,65 %	20,43 %
Debt-to-Equity Ratio	1,31	0,56	0,93	1,04
Operating Profit Margin	80,84 %	83,72 %	77 %	75,43 %
Current Ratio	4,5	2,29	1,48	5,7
Quick Ratio	4,5	2,29	1,48	5,7
Equity Ratio	0,39	0,53	0,41	0,46
Gross Profit Margin	100 %	100 %	100 %	100 %