BOBYGG JÆREN AS

4362 VIGRESTAD

Finances

Share Ownership

Return on Equity

26,27 %

Current Ratio

2,14

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 923 000	12 185 000	9 283 000	10 266 000
Net Income	807 000	507 000	476 000	334 000
Total Assets	5 636 000	4 299 000	3 691 000	2 954 000
Total Equity	3 072 000	2 965 000	2 337 000	1 594 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 923 000	12 185 000	9 283 000	10 266 000
Expenditure	10 864 000	11 694 000	8 864 000	9 977 000
Operating Profit	1 059 000	491 000	419 000	289 000
Financial Income	11 000	1 000	2 000	1 000
Financial Costs	17 000	19 000	20 000	26 000
Financial Balance	−6 000	−18 000	−18 000	−25 000
Earnings Before Tax	1 053 000	473 000	401 000	264 000
Tax	246 000	−34 000	−75 000	−70 000
Net Income	807 000	507 000	476 000	334 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	155 000	48 000	54 000	96 000
Total Current Assets	5 481 000	4 250 000	3 636 000	2 858 000
Total Assets	5 636 000	4 299 000	3 691 000	2 954 000
Total Retained Equity	177 000	69 000	−438 000	−914 000
Total Equity	3 072 000	2 965 000	2 337 000	1 594 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 563 000	1 334 000	1 354 000	1 360 000
Total Equity and Debt	5 636 000	4 299 000	3 691 000	2 954 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 923 000	12 184 000	9 183 000	10 059 000
Other Income	0	0	100 000	208 000
Revenue	11 923 000	12 185 000	9 283 000	10 266 000
Cost of Goods Sold	4 234 000	5 717 000	3 561 000	4 096 000
Salary Costs	4 607 000	4 349 000	3 763 000	4 325 000
Depreciation	23 000	29 000	42 000	62 000
Impairment	0	0	0	0
Expenditure	10 864 000	11 694 000	8 864 000	9 977 000
Operating Profit	1 059 000	491 000	419 000	289 000
Financial Income	11 000	1 000	2 000	1 000
Financial Costs	17 000	19 000	20 000	26 000
Financial Balance	−6 000	−18 000	−18 000	−25 000
Dividends	0	0	0	0
Net Income	807 000	507 000	476 000	334 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	155 000	48 000	54 000	96 000
Total Tangible Assets	155 000	48 000	54 000	96 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	155 000	48 000	54 000	96 000
Stock	233 000	224 000	99 000	99 000
Total Investments	0	0	0	0
Cash, Bank	2 168 000	971 000	617 000	1 081 000
Total Current Assets	5 481 000	4 250 000	3 636 000	2 858 000
Total Assets	5 636 000	4 299 000	3 691 000	2 954 000
Total Equity	3 072 000	2 965 000	2 337 000	1 594 000
Short-Term Group Debt	700 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	255 000	260 000	376 000	373 000
Unpaid Taxes	533 000	561 000	465 000	435 000
Dividends	0	0	0	0
Other Current Debt	829 000	513 000	513 000	552 000
Total Current Debt	2 563 000	1 334 000	1 354 000	1 360 000
Total Equity and Debt	5 636 000	4 299 000	3 691 000	2 954 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,27 %	17,1 %	20,37 %	20,95 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	8,88 %	4,03 %	4,51 %	2,82 %
Current Ratio	2,14	3,19	2,69	2,1
Quick Ratio	2,35	3,83	2,9	2,27
Equity Ratio	0,55	0,69	0,63	0,54
Gross Profit Margin	64,49 %	53,08 %	61,64 %	60,1 %