BYGG TEAM FAUSKE AS

8200 FAUSKE

Finances

Return on Equity

−7,44 %

Current Ratio

0,89

Debt-to-Equity Ratio

1,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 132 000	12 161 000	9 706 000	8 028 000
Net Income	−105 000	524 000	351 000	−325 000
Total Assets	6 205 000	5 606 000	4 777 000	4 658 000
Total Equity	1 411 000	1 916 000	1 392 000	1 041 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 132 000	12 161 000	9 706 000	8 028 000
Expenditure	13 169 000	11 414 000	9 204 000	8 227 000
Operating Profit	−37 000	747 000	502 000	−199 000
Financial Income	7 000	3 000	0	0
Financial Costs	105 000	95 000	117 000	139 000
Financial Balance	−98 000	−92 000	−117 000	−139 000
Earnings Before Tax	−135 000	656 000	385 000	−337 000
Tax	−30 000	131 000	34 000	−12 000
Net Income	−105 000	524 000	351 000	−325 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 902 000	3 518 000	3 582 000	3 616 000
Total Current Assets	2 302 000	2 088 000	1 196 000	1 042 000
Total Assets	6 205 000	5 606 000	4 777 000	4 658 000
Total Retained Equity	1 128 000	1 593 000	1 069 000	718 000
Total Equity	1 411 000	1 916 000	1 392 000	1 041 000
Total Long-Term Debt	2 193 000	2 007 000	2 068 000	2 261 000
Total Current Debt	2 601 000	1 683 000	1 317 000	1 357 000
Total Equity and Debt	6 205 000	5 606 000	4 777 000	4 658 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 906 000	11 921 000	9 466 000	7 826 000
Other Income	226 000	240 000	240 000	202 000
Revenue	13 132 000	12 161 000	9 706 000	8 028 000
Cost of Goods Sold	6 591 000	5 530 000	3 447 000	2 895 000
Salary Costs	4 950 000	4 488 000	4 208 000	4 097 000
Depreciation	108 000	79 000	102 000	119 000
Impairment	0	0	0	0
Expenditure	13 169 000	11 414 000	9 204 000	8 227 000
Operating Profit	−37 000	747 000	502 000	−199 000
Financial Income	7 000	3 000	0	0
Financial Costs	105 000	95 000	117 000	139 000
Financial Balance	−98 000	−92 000	−117 000	−139 000
Dividends	0	0	0	0
Net Income	−105 000	524 000	351 000	−325 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 364 000	3 408 000	3 451 000	3 494 000
Machinery and Plant Facilities	0	0	0	5 000
Fixtures	538 000	110 000	131 000	117 000
Total Tangible Assets	3 902 000	3 518 000	3 582 000	3 616 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 902 000	3 518 000	3 582 000	3 616 000
Stock	219 000	178 000	248 000	183 000
Total Investments	0	0	0	0
Cash, Bank	301 000	529 000	574 000	445 000
Total Current Assets	2 302 000	2 088 000	1 196 000	1 042 000
Total Assets	6 205 000	5 606 000	4 777 000	4 658 000
Total Equity	1 411 000	1 916 000	1 392 000	1 041 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 193 000	2 007 000	2 068 000	2 261 000
Creditors	776 000	594 000	287 000	239 000
Unpaid Taxes	434 000	499 000	434 000	417 000
Dividends	0	0	0	0
Other Current Debt	1 390 000	589 000	562 000	700 000
Total Current Debt	2 601 000	1 683 000	1 317 000	1 357 000
Total Equity and Debt	6 205 000	5 606 000	4 777 000	4 658 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,44 %	27,35 %	25,22 %	−31,22 %
Debt-to-Equity Ratio	1,55	1,05	1,49	2,17
Operating Profit Margin	−0,28 %	6,14 %	5,17 %	−2,48 %
Current Ratio	0,89	1,24	0,91	0,77
Quick Ratio	0,97	1,39	1,12	0,89
Equity Ratio	0,23	0,34	0,29	0,22
Gross Profit Margin	49,81 %	54,53 %	64,49 %	63,94 %