BYGGMESTER JOHAN LUNDBO AS

7069 TRONDHEIM

Finances

Share Ownership

Return on Equity

21,99 %

Current Ratio

4,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 511 000	8 442 000	9 917 000	8 030 000
Net Income	1 185 000	−140 000	1 020 000	745 000
Total Assets	6 979 000	6 331 000	5 905 000	4 685 000
Total Equity	5 390 000	4 205 000	4 345 000	3 325 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 511 000	8 442 000	9 917 000	8 030 000
Expenditure	8 082 000	8 592 000	8 633 000	7 099 000
Operating Profit	1 429 000	−149 000	1 283 000	930 000
Financial Income	21 000	10 000	11 000	4 000
Financial Costs	0	0	0	0
Financial Balance	21 000	10 000	11 000	4 000
Earnings Before Tax	1 450 000	−140 000	1 294 000	934 000
Tax	265 000	0	274 000	190 000
Net Income	1 185 000	−140 000	1 020 000	745 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	93 000	248 000	411 000	226 000
Total Current Assets	6 886 000	6 083 000	5 494 000	4 459 000
Total Assets	6 979 000	6 331 000	5 905 000	4 685 000
Total Retained Equity	5 290 000	4 105 000	4 245 000	3 225 000
Total Equity	5 390 000	4 205 000	4 345 000	3 325 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 589 000	2 126 000	1 560 000	1 360 000
Total Equity and Debt	6 979 000	6 331 000	5 905 000	4 685 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 461 000	8 442 000	9 917 000	8 030 000
Other Income	50 000	0	0	0
Revenue	9 511 000	8 442 000	9 917 000	8 030 000
Cost of Goods Sold	3 270 000	3 772 000	3 497 000	2 763 000
Salary Costs	3 849 000	3 781 000	4 113 000	3 311 000
Depreciation	155 000	163 000	149 000	136 000
Impairment	0	0	0	0
Expenditure	8 082 000	8 592 000	8 633 000	7 099 000
Operating Profit	1 429 000	−149 000	1 283 000	930 000
Financial Income	21 000	10 000	11 000	4 000
Financial Costs	0	0	0	0
Financial Balance	21 000	10 000	11 000	4 000
Dividends	0	0	0	0
Net Income	1 185 000	−140 000	1 020 000	745 000

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	93 000	248 000	411 000	226 000
Total Tangible Assets	93 000	248 000	411 000	226 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	93 000	248 000	411 000	226 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 782 000	4 896 000	4 665 000	2 673 000
Total Current Assets	6 886 000	6 083 000	5 494 000	4 459 000
Total Assets	6 979 000	6 331 000	5 905 000	4 685 000
Total Equity	5 390 000	4 205 000	4 345 000	3 325 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	426 000	526 000	333 000	418 000
Unpaid Taxes	506 000	501 000	497 000	451 000
Dividends	0	0	0	0
Other Current Debt	392 000	1 099 000	457 000	301 000
Total Current Debt	1 589 000	2 126 000	1 560 000	1 360 000
Total Equity and Debt	6 979 000	6 331 000	5 905 000	4 685 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,99 %	−3,33 %	23,48 %	22,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	15,02 %	−1,76 %	12,94 %	11,58 %
Current Ratio	4,33	2,86	3,52	3,28
Quick Ratio	4,33	2,86	3,52	3,28
Equity Ratio	0,77	0,66	0,74	0,71
Gross Profit Margin	65,62 %	55,32 %	64,74 %	65,59 %