NORSK BYGG.AS

3472 BØDALEN

Finances

Share Ownership

Return on Equity

78,09 %

Current Ratio

1,66

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 361 000	6 484 000	6 310 000	9 098 000
Net Income	1 721 000	−163 000	42 000	895 000
Total Assets	6 485 000	3 519 000	3 270 000	4 442 000
Total Equity	2 204 000	1 883 000	2 646 000	2 604 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 361 000	6 484 000	6 310 000	9 098 000
Expenditure	10 161 000	6 696 000	6 257 000	7 959 000
Operating Profit	2 201 000	−211 000	53 000	1 138 000
Financial Income	6 000	2 000	6 000	11 000
Financial Costs	0	0	4 000	1 000
Financial Balance	6 000	2 000	2 000	10 000
Earnings Before Tax	2 207 000	−209 000	54 000	1 148 000
Tax	486 000	−46 000	13 000	253 000
Net Income	1 721 000	−163 000	42 000	895 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	51 000	5 000	7 000
Total Current Assets	6 485 000	3 467 000	3 265 000	4 436 000
Total Assets	6 485 000	3 519 000	3 270 000	4 442 000
Total Retained Equity	2 104 000	1 783 000	2 546 000	2 504 000
Total Equity	2 204 000	1 883 000	2 646 000	2 604 000
Total Long-Term Debt	375 000	0	0	0
Total Current Debt	3 906 000	1 636 000	624 000	1 838 000
Total Equity and Debt	6 485 000	3 519 000	3 270 000	4 442 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 361 000	6 484 000	6 310 000	9 098 000
Other Income	0	0	0	0
Revenue	12 361 000	6 484 000	6 310 000	9 098 000
Cost of Goods Sold	8 714 000	5 054 000	5 121 000	6 837 000
Salary Costs	1 122 000	1 073 000	859 000	928 000
Depreciation	0	0	0	11 000
Impairment	0	0	0	0
Expenditure	10 161 000	6 696 000	6 257 000	7 959 000
Operating Profit	2 201 000	−211 000	53 000	1 138 000
Financial Income	6 000	2 000	6 000	11 000
Financial Costs	0	0	4 000	1 000
Financial Balance	6 000	2 000	2 000	10 000
Dividends	1 400 000	600 000	0	800 000
Net Income	1 721 000	−163 000	42 000	895 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	51 000	5 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	51 000	5 000	7 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 856 000	1 882 000	2 305 000	2 848 000
Total Current Assets	6 485 000	3 467 000	3 265 000	4 436 000
Total Assets	6 485 000	3 519 000	3 270 000	4 442 000
Total Equity	2 204 000	1 883 000	2 646 000	2 604 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	375 000	0	0	0
Creditors	2 215 000	428 000	320 000	17 000
Unpaid Taxes	135 000	221 000	127 000	215 000
Dividends	1 400 000	600 000	0	800 000
Other Current Debt	97 000	387 000	166 000	74 000
Total Current Debt	3 906 000	1 636 000	624 000	1 838 000
Total Equity and Debt	6 485 000	3 519 000	3 270 000	4 442 000

Financial indicators	2022	2021	2020	2019
Return on Equity	78,09 %	−8,66 %	1,59 %	34,37 %
Debt-to-Equity Ratio	0,17	0	0	0
Operating Profit Margin	17,81 %	−3,25 %	0,84 %	12,51 %
Current Ratio	1,66	2,12	5,23	2,41
Quick Ratio	1,66	2,12	5,23	2,41
Equity Ratio	0,34	0,54	0,81	0,59
Gross Profit Margin	29,5 %	22,05 %	18,84 %	24,85 %