BYGGMESTER JONNY I HANSEN AS

9017 TROMSØ

Finances

Return on Equity

16,66 %

Current Ratio

2,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 002 000	14 966 000	11 399 000	11 874 000
Net Income	1 051 000	1 744 000	1 290 000	1 068 000
Total Assets	8 372 000	8 536 000	7 814 000	6 002 000
Total Equity	6 309 000	6 258 000	5 314 000	4 024 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 002 000	14 966 000	11 399 000	11 874 000
Expenditure	11 770 000	13 071 000	9 762 000	10 675 000
Operating Profit	1 232 000	1 895 000	1 637 000	1 199 000
Financial Income	150 000	235 000	14 000	510 000
Financial Costs	58 000	−32 000	0	393 000
Financial Balance	92 000	267 000	14 000	117 000
Earnings Before Tax	1 324 000	2 161 000	1 651 000	1 317 000
Tax	273 000	418 000	360 000	249 000
Net Income	1 051 000	1 744 000	1 290 000	1 068 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 790 000	2 357 000	2 092 000	1 036 000
Total Current Assets	5 582 000	6 180 000	5 723 000	4 966 000
Total Assets	8 372 000	8 536 000	7 814 000	6 002 000
Total Retained Equity	6 209 000	6 158 000	5 214 000	3 924 000
Total Equity	6 309 000	6 258 000	5 314 000	4 024 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 064 000	2 278 000	2 500 000	1 977 000
Total Equity and Debt	8 372 000	8 536 000	7 814 000	6 002 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 963 000	14 930 000	11 362 000	11 785 000
Other Income	39 000	36 000	37 000	89 000
Revenue	13 002 000	14 966 000	11 399 000	11 874 000
Cost of Goods Sold	6 601 000	7 759 000	5 087 000	6 069 000
Salary Costs	4 067 000	4 195 000	3 587 000	3 420 000
Depreciation	173 000	167 000	186 000	143 000
Impairment	0	0	0	0
Expenditure	11 770 000	13 071 000	9 762 000	10 675 000
Operating Profit	1 232 000	1 895 000	1 637 000	1 199 000
Financial Income	150 000	235 000	14 000	510 000
Financial Costs	58 000	−32 000	0	393 000
Financial Balance	92 000	267 000	14 000	117 000
Dividends	0	0	0	0
Net Income	1 051 000	1 744 000	1 290 000	1 068 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	14 000	12 000	19 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	42 000	73 000	103 000	135 000
Fixtures	597 000	339 000	476 000	317 000
Total Tangible Assets	639 000	412 000	579 000	451 000
Total Fiancial Fixed Assets	2 138 000	1 931 000	1 500 000	566 000
Total Fixed Assets	2 790 000	2 357 000	2 092 000	1 036 000
Stock	0	0	0	0
Total Investments	1 981 000	1 492 000	1 286 000	1 286 000
Cash, Bank	1 867 000	2 801 000	2 303 000	1 003 000
Total Current Assets	5 582 000	6 180 000	5 723 000	4 966 000
Total Assets	8 372 000	8 536 000	7 814 000	6 002 000
Total Equity	6 309 000	6 258 000	5 314 000	4 024 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	700 000	776 000	1 164 000	836 000
Unpaid Taxes	503 000	542 000	545 000	500 000
Dividends	0	0	0	0
Other Current Debt	589 000	541 000	438 000	399 000
Total Current Debt	2 064 000	2 278 000	2 500 000	1 977 000
Total Equity and Debt	8 372 000	8 536 000	7 814 000	6 002 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,66 %	27,87 %	24,28 %	26,54 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,48 %	12,66 %	14,36 %	10,1 %
Current Ratio	2,7	2,71	2,29	2,51
Quick Ratio	2,7	2,71	2,29	2,51
Equity Ratio	0,75	0,73	0,68	0,67
Gross Profit Margin	49,23 %	48,16 %	55,37 %	48,89 %