BYGGMESTER LARS PETTER IRGENS AS

3294 STAVERN

Finances

Share Ownership

Return on Equity

59,42 %

Current Ratio

1,41

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 604 000	11 587 000	11 208 000	11 148 000
Net Income	776 000	992 000	1 251 000	822 000
Total Assets	4 677 000	4 549 000	4 708 000	2 919 000
Total Equity	1 306 000	1 029 000	1 737 000	1 286 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 604 000	11 587 000	11 208 000	11 148 000
Expenditure	9 591 000	10 287 000	9 577 000	10 049 000
Operating Profit	1 014 000	1 300 000	1 631 000	1 099 000
Financial Income	0	0	1 000	1 000
Financial Costs	19 000	24 000	28 000	45 000
Financial Balance	−19 000	−24 000	−27 000	−44 000
Earnings Before Tax	995 000	1 276 000	1 604 000	1 055 000
Tax	219 000	283 000	353 000	232 000
Net Income	776 000	992 000	1 251 000	822 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	269 000	360 000	115 000	39 000
Total Current Assets	4 407 000	4 189 000	4 593 000	2 880 000
Total Assets	4 677 000	4 549 000	4 708 000	2 919 000
Total Retained Equity	1 201 000	924 000	1 632 000	1 181 000
Total Equity	1 306 000	1 029 000	1 737 000	1 286 000
Total Long-Term Debt	245 000	312 000	77 000	3 000
Total Current Debt	3 126 000	3 207 000	2 894 000	1 630 000
Total Equity and Debt	4 677 000	4 549 000	4 708 000	2 919 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 604 000	11 587 000	11 208 000	11 148 000
Other Income	0	0	0	0
Revenue	10 604 000	11 587 000	11 208 000	11 148 000
Cost of Goods Sold	6 070 000	6 647 000	6 114 000	6 389 000
Salary Costs	2 598 000	2 786 000	2 592 000	2 785 000
Depreciation	91 000	64 000	24 000	14 000
Impairment	0	0	0	0
Expenditure	9 591 000	10 287 000	9 577 000	10 049 000
Operating Profit	1 014 000	1 300 000	1 631 000	1 099 000
Financial Income	0	0	1 000	1 000
Financial Costs	19 000	24 000	28 000	45 000
Financial Balance	−19 000	−24 000	−27 000	−44 000
Dividends	500 000	1 700 000	800 000	400 000
Net Income	776 000	992 000	1 251 000	822 000

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	269 000	360 000	115 000	39 000
Total Tangible Assets	269 000	360 000	115 000	39 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	269 000	360 000	115 000	39 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 354 000	3 584 000	3 748 000	2 788 000
Total Current Assets	4 407 000	4 189 000	4 593 000	2 880 000
Total Assets	4 677 000	4 549 000	4 708 000	2 919 000
Total Equity	1 306 000	1 029 000	1 737 000	1 286 000
Short-Term Group Debt	500 000	0	0	0
Total Long-Term Debt	245 000	312 000	77 000	3 000
Creditors	662 000	443 000	849 000	273 000
Unpaid Taxes	472 000	544 000	464 000	498 000
Dividends	500 000	1 700 000	800 000	400 000
Other Current Debt	1 269 000	1 244 000	429 000	226 000
Total Current Debt	3 126 000	3 207 000	2 894 000	1 630 000
Total Equity and Debt	4 677 000	4 549 000	4 708 000	2 919 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,42 %	96,4 %	72,02 %	63,92 %
Debt-to-Equity Ratio	0,19	0,3	0,04	0
Operating Profit Margin	9,56 %	11,22 %	14,55 %	9,86 %
Current Ratio	1,41	1,31	1,59	1,77
Quick Ratio	1,41	1,31	1,59	1,77
Equity Ratio	0,28	0,23	0,37	0,44
Gross Profit Margin	42,76 %	42,63 %	45,45 %	42,69 %