ENERGIBYGGET AS

7031 TRONDHEIM

Finances

Share Ownership

Return on Equity

5,34 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 446 000	26 100 000	30 290 000	23 194 000
Net Income	8 540 000	4 875 000	14 291 000	10 085 000
Total Assets	176 745 000	318 114 000	169 983 000	169 130 000
Total Equity	159 920 000	163 402 000	14 668 000	16 379 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 446 000	26 100 000	30 290 000	23 194 000
Expenditure	16 670 000	18 652 000	10 279 000	7 278 000
Operating Profit	11 776 000	7 448 000	20 012 000	15 916 000
Financial Income	0	0	0	0
Financial Costs	827 000	1 197 000	1 690 000	2 987 000
Financial Balance	−827 000	−1 197 000	−1 690 000	−2 987 000
Earnings Before Tax	10 949 000	6 251 000	18 322 000	12 929 000
Tax	2 409 000	1 375 000	4 031 000	2 844 000
Net Income	8 540 000	4 875 000	14 291 000	10 085 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	154 957 000	162 129 000	163 143 000	169 122 000
Total Current Assets	21 788 000	155 985 000	6 840 000	8 000
Total Assets	176 745 000	318 114 000	169 983 000	169 130 000
Total Retained Equity	8 564 000	12 047 000	14 568 000	16 279 000
Total Equity	159 920 000	163 402 000	14 668 000	16 379 000
Total Long-Term Debt	0	0	547 000	1 030 000
Total Current Debt	16 825 000	154 712 000	154 768 000	151 722 000
Total Equity and Debt	176 745 000	318 114 000	169 983 000	169 130 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 446 000	26 100 000	30 290 000	0
Other Income	0	0	0	23 194 000
Revenue	28 446 000	26 100 000	30 290 000	23 194 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	8 782 000	7 673 000	6 679 000	6 632 000
Impairment	0	0	0	0
Expenditure	16 670 000	18 652 000	10 279 000	7 278 000
Operating Profit	11 776 000	7 448 000	20 012 000	15 916 000
Financial Income	0	0	0	0
Financial Costs	827 000	1 197 000	1 690 000	2 987 000
Financial Balance	−827 000	−1 197 000	−1 690 000	−2 987 000
Dividends	0	0	0	0
Net Income	8 540 000	4 875 000	14 291 000	10 085 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 146 000	164 000	0	0
Real Eastate	153 176 000	161 657 000	163 143 000	169 122 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	635 000	308 000	0	0
Total Tangible Assets	153 811 000	161 965 000	163 143 000	169 122 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	154 957 000	162 129 000	163 143 000	169 122 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	21 788 000	155 985 000	6 840 000	8 000
Total Assets	176 745 000	318 114 000	169 983 000	169 130 000
Total Equity	159 920 000	163 402 000	14 668 000	16 379 000
Short-Term Group Debt	15 413 000	141 773 000	132 753 000	136 628 000
Total Long-Term Debt	0	0	547 000	1 030 000
Creditors	960 000	401 000	478 000	94 000
Unpaid Taxes	0	1 207 000	0	0
Dividends	0	0	0	0
Other Current Debt	452 000	1 848 000	1 022 000	117 000
Total Current Debt	16 825 000	154 712 000	154 768 000	151 722 000
Total Equity and Debt	176 745 000	318 114 000	169 983 000	169 130 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,34 %	2,98 %	97,43 %	61,57 %
Debt-to-Equity Ratio	0	0	0,04	0,06
Operating Profit Margin	41,4 %	28,54 %	66,07 %	68,62 %
Current Ratio	1,29	1,01	0,04	0
Quick Ratio	1,29	1,01	0,04	0
Equity Ratio	0,9	0,51	0,09	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %