BYGGMESTER A K BRAUT AS

4355 KVERNALAND

Finances

Share Ownership

Return on Equity

14,92 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 921 000	2 301 000	1 646 000	1 640 000
Net Income	114 000	66 000	39 000	−51 000
Total Assets	1 146 000	913 000	888 000	826 000
Total Equity	764 000	650 000	584 000	545 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 921 000	2 301 000	1 646 000	1 640 000
Expenditure	1 782 000	2 215 000	1 598 000	1 709 000
Operating Profit	139 000	87 000	48 000	−68 000
Financial Income	7 000	0	2 000	3 000
Financial Costs	0	2 000	0	1 000
Financial Balance	7 000	−2 000	2 000	2 000
Earnings Before Tax	146 000	85 000	50 000	−66 000
Tax	32 000	19 000	11 000	−14 000
Net Income	114 000	66 000	39 000	−51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	3 000	10 000	21 000
Total Current Assets	1 146 000	911 000	877 000	804 000
Total Assets	1 146 000	913 000	888 000	826 000
Total Retained Equity	664 000	550 000	484 000	445 000
Total Equity	764 000	650 000	584 000	545 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	382 000	263 000	304 000	281 000
Total Equity and Debt	1 146 000	913 000	888 000	826 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 921 000	2 301 000	1 646 000	1 640 000
Other Income	0	0	0	0
Revenue	1 921 000	2 301 000	1 646 000	1 640 000
Cost of Goods Sold	766 000	1 362 000	697 000	703 000
Salary Costs	857 000	721 000	768 000	856 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 782 000	2 215 000	1 598 000	1 709 000
Operating Profit	139 000	87 000	48 000	−68 000
Financial Income	7 000	0	2 000	3 000
Financial Costs	0	2 000	0	1 000
Financial Balance	7 000	−2 000	2 000	2 000
Dividends	0	0	0	0
Net Income	114 000	66 000	39 000	−51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	3 000	10 000	21 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	3 000	10 000	21 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	771 000	690 000	628 000	674 000
Total Current Assets	1 146 000	911 000	877 000	804 000
Total Assets	1 146 000	913 000	888 000	826 000
Total Equity	764 000	650 000	584 000	545 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	46 000	43 000	77 000	15 000
Unpaid Taxes	199 000	119 000	135 000	167 000
Dividends	0	0	0	0
Other Current Debt	107 000	90 000	93 000	99 000
Total Current Debt	382 000	263 000	304 000	281 000
Total Equity and Debt	1 146 000	913 000	888 000	826 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,92 %	10,15 %	6,68 %	−9,36 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,24 %	3,78 %	2,92 %	−4,15 %
Current Ratio	3	3,46	2,88	2,86
Quick Ratio	3	3,46	2,88	2,86
Equity Ratio	0,67	0,71	0,66	0,66
Gross Profit Margin	60,12 %	40,81 %	57,65 %	57,13 %