BYGDINVEGEN UTVIKLING AS

2900 FAGERNES

Finances

Share Ownership

Return on Equity

15,82 %

Current Ratio

3,27

Debt-to-Equity Ratio

1,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 956 000	1 809 000	1 415 000	1 632 000
Net Income	914 000	969 000	618 000	785 000
Total Assets	15 402 000	13 235 000	12 509 000	12 385 000
Total Equity	5 776 000	4 862 000	3 893 000	3 275 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 956 000	1 809 000	1 415 000	1 632 000
Expenditure	462 000	329 000	343 000	324 000
Operating Profit	1 494 000	1 480 000	1 073 000	1 309 000
Financial Income	3 000	4 000	4 000	33 000
Financial Costs	326 000	242 000	283 000	335 000
Financial Balance	−323 000	−238 000	−279 000	−302 000
Earnings Before Tax	1 171 000	1 242 000	793 000	1 007 000
Tax	258 000	273 000	175 000	222 000
Net Income	914 000	969 000	618 000	785 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 130 000	10 576 000	10 813 000	11 061 000
Total Current Assets	4 272 000	2 659 000	1 696 000	1 323 000
Total Assets	15 402 000	13 235 000	12 509 000	12 385 000
Total Retained Equity	5 507 000	4 593 000	3 624 000	3 005 000
Total Equity	5 776 000	4 862 000	3 893 000	3 275 000
Total Long-Term Debt	8 321 000	7 130 000	7 577 000	7 968 000
Total Current Debt	1 305 000	1 243 000	1 038 000	1 142 000
Total Equity and Debt	15 402 000	13 235 000	12 509 000	12 385 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 956 000	1 809 000	1 415 000	1 632 000
Other Income	0	0	0	0
Revenue	1 956 000	1 809 000	1 415 000	1 632 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	274 000	237 000	249 000	249 000
Impairment	0	0	0	0
Expenditure	462 000	329 000	343 000	324 000
Operating Profit	1 494 000	1 480 000	1 073 000	1 309 000
Financial Income	3 000	4 000	4 000	33 000
Financial Costs	326 000	242 000	283 000	335 000
Financial Balance	−323 000	−238 000	−279 000	−302 000
Dividends	0	0	0	0
Net Income	914 000	969 000	618 000	785 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 130 000	10 576 000	10 813 000	11 061 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 130 000	10 576 000	10 813 000	11 061 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 130 000	10 576 000	10 813 000	11 061 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	507 000	79 000	75 000	7 000
Total Current Assets	4 272 000	2 659 000	1 696 000	1 323 000
Total Assets	15 402 000	13 235 000	12 509 000	12 385 000
Total Equity	5 776 000	4 862 000	3 893 000	3 275 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 321 000	7 130 000	7 577 000	7 968 000
Creditors	28 000	5 000	3 000	2 000
Unpaid Taxes	254 000	226 000	128 000	182 000
Dividends	0	0	0	0
Other Current Debt	793 000	761 000	763 000	771 000
Total Current Debt	1 305 000	1 243 000	1 038 000	1 142 000
Total Equity and Debt	15 402 000	13 235 000	12 509 000	12 385 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,82 %	19,93 %	15,87 %	23,97 %
Debt-to-Equity Ratio	1,44	1,47	1,95	2,43
Operating Profit Margin	76,38 %	81,81 %	75,83 %	80,21 %
Current Ratio	3,27	2,14	1,63	1,16
Quick Ratio	3,27	2,14	1,63	1,16
Equity Ratio	0,38	0,37	0,31	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %