BYGGMESTER BJARNE KRAKEREID AS

6740 SELJE

Finances

Return on Equity

2,76 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	829 000	733 000	805 000	1 051 000
Net Income	70 000	−76 000	−87 000	−27 000
Total Assets	2 703 000	2 786 000	2 923 000	3 488 000
Total Equity	2 534 000	2 534 000	2 661 000	2 767 000

Income (NOK)	2022	2021	2020	2019
Revenue	829 000	733 000	805 000	1 051 000
Expenditure	717 000	809 000	892 000	1 047 000
Operating Profit	111 000	−75 000	−87 000	4 000
Financial Income	4 000	1 000	1 000	0
Financial Costs	3 000	3 000	1 000	3 000
Financial Balance	1 000	−2 000	0	−3 000
Earnings Before Tax	112 000	−76 000	−86 000	1 000
Tax	42 000	0	0	28 000
Net Income	70 000	−76 000	−87 000	−27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 859 000	1 970 000	1 875 000	1 962 000
Total Current Assets	845 000	816 000	1 048 000	1 525 000
Total Assets	2 703 000	2 786 000	2 923 000	3 488 000
Total Retained Equity	2 434 000	2 434 000	2 561 000	2 667 000
Total Equity	2 534 000	2 534 000	2 661 000	2 767 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	169 000	252 000	263 000	721 000
Total Equity and Debt	2 703 000	2 786 000	2 923 000	3 488 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	333 000	393 000	520 000	649 000
Other Income	495 000	340 000	285 000	402 000
Revenue	829 000	733 000	805 000	1 051 000
Cost of Goods Sold	107 000	143 000	203 000	301 000
Salary Costs	334 000	314 000	377 000	414 000
Depreciation	87 000	88 000	91 000	91 000
Impairment	0	0	0	0
Expenditure	717 000	809 000	892 000	1 047 000
Operating Profit	111 000	−75 000	−87 000	4 000
Financial Income	4 000	1 000	1 000	0
Financial Costs	3 000	3 000	1 000	3 000
Financial Balance	1 000	−2 000	0	−3 000
Dividends	0	0	0	0
Net Income	70 000	−76 000	−87 000	−27 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 644 000	1 728 000	1 813 000	1 898 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	0	3 000	9 000
Total Tangible Assets	1 668 000	1 728 000	1 816 000	1 907 000
Total Fiancial Fixed Assets	191 000	242 000	59 000	55 000
Total Fixed Assets	1 859 000	1 970 000	1 875 000	1 962 000
Stock	0	0	10 000	10 000
Total Investments	0	0	0	0
Cash, Bank	349 000	486 000	672 000	599 000
Total Current Assets	845 000	816 000	1 048 000	1 525 000
Total Assets	2 703 000	2 786 000	2 923 000	3 488 000
Total Equity	2 534 000	2 534 000	2 661 000	2 767 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	15 000	27 000	33 000
Unpaid Taxes	80 000	84 000	183 000	58 000
Dividends	0	0	0	0
Other Current Debt	47 000	153 000	53 000	231 000
Total Current Debt	169 000	252 000	263 000	721 000
Total Equity and Debt	2 703 000	2 786 000	2 923 000	3 488 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,76 %	−3 %	−3,27 %	−0,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	13,39 %	−10,23 %	−10,81 %	0,38 %
Current Ratio	5	3,24	3,98	2,12
Quick Ratio	5	3,24	4,14	2,14
Equity Ratio	0,94	0,91	0,91	0,79
Gross Profit Margin	87,09 %	80,49 %	74,78 %	71,36 %