BYGGREAL EIENDOM AS

7043 TRONDHEIM

Finances

Share Ownership

Return on Equity

500 %

Current Ratio

0,81

Debt-to-Equity Ratio

324,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 087 000	3 219 000	3 153 000	3 027 000
Net Income	395 000	838 000	797 000	488 000
Total Assets	26 768 000	23 988 000	23 398 000	22 442 000
Total Equity	79 000	−317 000	−1 154 000	−1 952 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 087 000	3 219 000	3 153 000	3 027 000
Expenditure	1 796 000	1 678 000	1 505 000	1 677 000
Operating Profit	1 290 000	1 542 000	1 648 000	1 351 000
Financial Income	61 000	80 000	65 000	70 000
Financial Costs	772 000	479 000	617 000	718 000
Financial Balance	−711 000	−399 000	−552 000	−648 000
Earnings Before Tax	579 000	1 142 000	1 096 000	703 000
Tax	184 000	305 000	299 000	214 000
Net Income	395 000	838 000	797 000	488 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 889 000	23 379 000	23 120 000	21 792 000
Total Current Assets	879 000	609 000	279 000	650 000
Total Assets	26 768 000	23 988 000	23 398 000	22 442 000
Total Retained Equity	−421 000	−817 000	−1 654 000	−2 452 000
Total Equity	79 000	−317 000	−1 154 000	−1 952 000
Total Long-Term Debt	25 602 000	22 849 000	23 160 000	23 321 000
Total Current Debt	1 087 000	1 455 000	1 393 000	1 073 000
Total Equity and Debt	26 768 000	23 988 000	23 398 000	22 442 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 087 000	3 219 000	3 153 000	3 027 000
Revenue	3 087 000	3 219 000	3 153 000	3 027 000
Cost of Goods Sold	0	0	0	0
Salary Costs	579 000	474 000	407 000	423 000
Depreciation	221 000	215 000	215 000	211 000
Impairment	0	0	0	0
Expenditure	1 796 000	1 678 000	1 505 000	1 677 000
Operating Profit	1 290 000	1 542 000	1 648 000	1 351 000
Financial Income	61 000	80 000	65 000	70 000
Financial Costs	772 000	479 000	617 000	718 000
Financial Balance	−711 000	−399 000	−552 000	−648 000
Dividends	0	0	0	0
Net Income	395 000	838 000	797 000	488 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 821 000	18 995 000	19 205 000	19 415 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	8 000	12 000	17 000	21 000
Total Tangible Assets	22 829 000	19 007 000	19 222 000	19 436 000
Total Fiancial Fixed Assets	3 060 000	4 371 000	3 898 000	2 356 000
Total Fixed Assets	25 889 000	23 379 000	23 120 000	21 792 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	749 000	262 000	13 000	623 000
Total Current Assets	879 000	609 000	279 000	650 000
Total Assets	26 768 000	23 988 000	23 398 000	22 442 000
Total Equity	79 000	−317 000	−1 154 000	−1 952 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	25 602 000	22 849 000	23 160 000	23 321 000
Creditors	55 000	43 000	83 000	64 000
Unpaid Taxes	46 000	28 000	0	10 000
Dividends	0	0	0	0
Other Current Debt	802 000	1 079 000	1 011 000	784 000
Total Current Debt	1 087 000	1 455 000	1 393 000	1 073 000
Total Equity and Debt	26 768 000	23 988 000	23 398 000	22 442 000

Financial indicators	2022	2021	2020	2019
Return on Equity	500 %	−264,35 %	−69,06 %	−25 %
Debt-to-Equity Ratio	324,08	−72,08	−20,07	−11,95
Operating Profit Margin	41,79 %	47,9 %	52,27 %	44,63 %
Current Ratio	0,81	0,42	0,2	0,61
Quick Ratio	0,81	0,42	0,2	0,61
Equity Ratio	0	−0,01	−0,05	−0,09
Gross Profit Margin	100 %	100 %	100 %	100 %