BYGGMESTER SVEIN ABRAHAMSEN AS

4560 VANSE

Finances

Share Ownership

Return on Equity

105,88 %

Current Ratio

0,17

Debt-to-Equity Ratio

24,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 143 000	3 358 000	605 000	610 000
Net Income	126 000	80 000	−185 000	−18 000
Total Assets	6 496 000	6 509 000	7 263 000	4 507 000
Total Equity	119 000	−6 000	−86 000	98 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 143 000	3 358 000	605 000	610 000
Expenditure	910 000	3 141 000	642 000	479 000
Operating Profit	233 000	217 000	−37 000	131 000
Financial Income	9 000	9 000	6 000	4 000
Financial Costs	116 000	146 000	153 000	153 000
Financial Balance	−107 000	−137 000	−147 000	−149 000
Earnings Before Tax	126 000	80 000	−185 000	−18 000
Tax	0	0	0	0
Net Income	126 000	80 000	−185 000	−18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 886 000	6 015 000	5 223 000	2 488 000
Total Current Assets	610 000	494 000	2 040 000	2 018 000
Total Assets	6 496 000	6 509 000	7 263 000	4 507 000
Total Retained Equity	19 000	−106 000	−186 000	−2 000
Total Equity	119 000	−6 000	−86 000	98 000
Total Long-Term Debt	2 865 000	3 021 000	3 300 000	3 553 000
Total Current Debt	3 511 000	3 495 000	4 049 000	856 000
Total Equity and Debt	6 496 000	6 509 000	7 263 000	4 507 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	349 000	2 459 000	160 000	312 000
Other Income	794 000	898 000	445 000	298 000
Revenue	1 143 000	3 358 000	605 000	610 000
Cost of Goods Sold	176 000	2 149 000	98 000	111 000
Salary Costs	−32 000	296 000	65 000	9 000
Depreciation	191 000	160 000	95 000	45 000
Impairment	0	0	0	0
Expenditure	910 000	3 141 000	642 000	479 000
Operating Profit	233 000	217 000	−37 000	131 000
Financial Income	9 000	9 000	6 000	4 000
Financial Costs	116 000	146 000	153 000	153 000
Financial Balance	−107 000	−137 000	−147 000	−149 000
Dividends	0	0	0	0
Net Income	126 000	80 000	−185 000	−18 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 799 000	5 947 000	5 162 000	2 435 000
Machinery and Plant Facilities	73 000	0	0	0
Fixtures	14 000	68 000	61 000	53 000
Total Tangible Assets	5 886 000	6 015 000	5 223 000	2 488 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 886 000	6 015 000	5 223 000	2 488 000
Stock	0	0	1 757 000	1 757 000
Total Investments	0	0	0	0
Cash, Bank	0	59 000	161 000	82 000
Total Current Assets	610 000	494 000	2 040 000	2 018 000
Total Assets	6 496 000	6 509 000	7 263 000	4 507 000
Total Equity	119 000	−6 000	−86 000	98 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 865 000	3 021 000	3 300 000	3 553 000
Creditors	1 000	202 000	424 000	126 000
Unpaid Taxes	12 000	26 000	40 000	1 000
Dividends	0	0	0	0
Other Current Debt	3 358 000	3 267 000	3 585 000	729 000
Total Current Debt	3 511 000	3 495 000	4 049 000	856 000
Total Equity and Debt	6 496 000	6 509 000	7 263 000	4 507 000

Financial indicators	2022	2021	2020	2019
Return on Equity	105,88 %	−1 333,33 %	215,12 %	−18,37 %
Debt-to-Equity Ratio	24,08	−503,5	−38,37	36,26
Operating Profit Margin	20,38 %	6,46 %	−6,12 %	21,48 %
Current Ratio	0,17	0,14	0,5	2,36
Quick Ratio	0,17	0,14	0,89	−2,24
Equity Ratio	0,02	−0	−0,01	0,02
Gross Profit Margin	84,6 %	36 %	83,8 %	81,8 %