MP BYGG AS

8016 BODØ

Finances

Share Ownership

Return on Equity

9,24 %

Current Ratio

5,21

Debt-to-Equity Ratio

0,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 001 000	1 275 000	1 097 000	610 000
Net Income	22 000	32 000	115 000	114 000
Total Assets	486 000	629 000	622 000	195 000
Total Equity	238 000	215 000	184 000	69 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 001 000	1 275 000	1 097 000	610 000
Expenditure	959 000	1 222 000	954 000	495 000
Operating Profit	41 000	53 000	143 000	115 000
Financial Income	0	1 000	0	0
Financial Costs	13 000	13 000	4 000	0
Financial Balance	−13 000	−12 000	−4 000	0
Earnings Before Tax	29 000	41 000	139 000	114 000
Tax	6 000	9 000	24 000	0
Net Income	22 000	32 000	115 000	114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	309 000	403 000	442 000	46 000
Total Current Assets	177 000	226 000	180 000	150 000
Total Assets	486 000	629 000	622 000	195 000
Total Retained Equity	138 000	115 000	84 000	−31 000
Total Equity	238 000	215 000	184 000	69 000
Total Long-Term Debt	215 000	282 000	341 000	0
Total Current Debt	34 000	132 000	97 000	126 000
Total Equity and Debt	486 000	629 000	622 000	195 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 001 000	1 275 000	1 097 000	610 000
Other Income	0	0	0	0
Revenue	1 001 000	1 275 000	1 097 000	610 000
Cost of Goods Sold	496 000	422 000	407 000	193 000
Salary Costs	228 000	546 000	440 000	199 000
Depreciation	94 000	115 000	32 000	14 000
Impairment	0	0	0	0
Expenditure	959 000	1 222 000	954 000	495 000
Operating Profit	41 000	53 000	143 000	115 000
Financial Income	0	1 000	0	0
Financial Costs	13 000	13 000	4 000	0
Financial Balance	−13 000	−12 000	−4 000	0
Dividends	0	0	0	0
Net Income	22 000	32 000	115 000	114 000

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	309 000	403 000	442 000	46 000
Total Tangible Assets	309 000	403 000	442 000	46 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	309 000	403 000	442 000	46 000
Stock	7 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	118 000	111 000	174 000	104 000
Total Current Assets	177 000	226 000	180 000	150 000
Total Assets	486 000	629 000	622 000	195 000
Total Equity	238 000	215 000	184 000	69 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	215 000	282 000	341 000	0
Creditors	−6 000	−1 000	−1 000	19 000
Unpaid Taxes	26 000	94 000	40 000	69 000
Dividends	0	0	0	0
Other Current Debt	4 000	27 000	53 000	39 000
Total Current Debt	34 000	132 000	97 000	126 000
Total Equity and Debt	486 000	629 000	622 000	195 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,24 %	14,88 %	62,5 %	165,22 %
Debt-to-Equity Ratio	0,9	1,31	1,85	0
Operating Profit Margin	4,1 %	4,16 %	13,04 %	18,85 %
Current Ratio	5,21	1,71	1,86	1,19
Quick Ratio	6,56	1,71	1,86	1,19
Equity Ratio	0,49	0,34	0,3	0,35
Gross Profit Margin	50,45 %	66,9 %	62,9 %	68,36 %