BYGGMESTER STUEVOLD AS

7517 HELL

Finances

Share Ownership

Return on Equity

6,86 %

Current Ratio

1,98

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	7 267 000	7 783 000	10 722 000	10 641 000
Net Income	95 000	492 000	771 000	1 096 000
Total Assets	2 653 000	2 407 000	3 377 000	2 918 000
Total Equity	1 385 000	1 291 000	1 948 000	1 177 000

Income (NOK)	2022	2021	2020	2019
Revenue	7 267 000	7 783 000	10 722 000	10 641 000
Expenditure	7 136 000	7 143 000	9 723 000	9 227 000
Operating Profit	131 000	641 000	999 000	1 414 000
Financial Income	0	0	1 000	1 000
Financial Costs	10 000	10 000	9 000	6 000
Financial Balance	−10 000	−10 000	−8 000	−5 000
Earnings Before Tax	121 000	631 000	991 000	1 409 000
Tax	27 000	139 000	219 000	313 000
Net Income	95 000	492 000	771 000	1 096 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	450 000	287 000	281 000	34 000
Total Current Assets	2 203 000	2 120 000	3 096 000	2 884 000
Total Assets	2 653 000	2 407 000	3 377 000	2 918 000
Total Retained Equity	1 345 000	1 251 000	1 848 000	1 077 000
Total Equity	1 385 000	1 291 000	1 948 000	1 177 000
Total Long-Term Debt	153 000	195 000	230 000	0
Total Current Debt	1 114 000	921 000	1 198 000	1 741 000
Total Equity and Debt	2 653 000	2 407 000	3 377 000	2 918 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 267 000	7 673 000	10 722 000	10 641 000
Other Income	0	110 000	0	0
Revenue	7 267 000	7 783 000	10 722 000	10 641 000
Cost of Goods Sold	4 866 000	4 801 000	7 035 000	6 685 000
Salary Costs	1 423 000	1 411 000	1 717 000	1 679 000
Depreciation	138 000	82 000	52 000	1 000
Impairment	0	0	0	0
Expenditure	7 136 000	7 143 000	9 723 000	9 227 000
Operating Profit	131 000	641 000	999 000	1 414 000
Financial Income	0	0	1 000	1 000
Financial Costs	10 000	10 000	9 000	6 000
Financial Balance	−10 000	−10 000	−8 000	−5 000
Dividends	0	100 000	0	0
Net Income	95 000	492 000	771 000	1 096 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 000	0	0	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	250 000	0	0	0
Fixtures	199 000	287 000	281 000	28 000
Total Tangible Assets	449 000	287 000	281 000	28 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	450 000	287 000	281 000	34 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 027 000	1 536 000	2 031 000	1 894 000
Total Current Assets	2 203 000	2 120 000	3 096 000	2 884 000
Total Assets	2 653 000	2 407 000	3 377 000	2 918 000
Total Equity	1 385 000	1 291 000	1 948 000	1 177 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	153 000	195 000	230 000	0
Creditors	572 000	301 000	368 000	248 000
Unpaid Taxes	266 000	237 000	414 000	302 000
Dividends	0	100 000	0	0
Other Current Debt	247 000	145 000	204 000	181 000
Total Current Debt	1 114 000	921 000	1 198 000	1 741 000
Total Equity and Debt	2 653 000	2 407 000	3 377 000	2 918 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,86 %	38,11 %	39,58 %	93,12 %
Debt-to-Equity Ratio	0,11	0,15	0,12	0
Operating Profit Margin	1,8 %	8,24 %	9,32 %	13,29 %
Current Ratio	1,98	2,3	2,58	1,66
Quick Ratio	1,98	2,3	2,58	1,66
Equity Ratio	0,52	0,54	0,58	0,4
Gross Profit Margin	33,04 %	38,31 %	34,39 %	37,18 %