BYGGMESTER EIKJOK AS

9731 KARASJOK

Finances

Share Ownership

Return on Equity

−46,41 %

Current Ratio

0,59

Debt-to-Equity Ratio

−0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 894 000	5 222 000	4 645 000	4 592 000
Net Income	181 000	−78 000	−611 000	579 000
Total Assets	1 016 000	547 000	791 000	994 000
Total Equity	−390 000	−575 000	−497 000	115 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 894 000	5 222 000	4 645 000	4 592 000
Expenditure	5 685 000	4 987 000	5 413 000	4 105 000
Operating Profit	209 000	236 000	−767 000	487 000
Financial Income	0	2 000	0	0
Financial Costs	27 000	34 000	16 000	18 000
Financial Balance	−27 000	−32 000	−16 000	−18 000
Earnings Before Tax	181 000	204 000	−783 000	469 000
Tax	0	282 000	−172 000	−110 000
Net Income	181 000	−78 000	−611 000	579 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	198 000	198 000	747 000	425 000
Total Current Assets	818 000	349 000	44 000	569 000
Total Assets	1 016 000	547 000	791 000	994 000
Total Retained Equity	−517 000	−703 000	−624 000	−13 000
Total Equity	−390 000	−575 000	−497 000	115 000
Total Long-Term Debt	27 000	−3 000	194 000	109 000
Total Current Debt	1 378 000	1 126 000	1 093 000	770 000
Total Equity and Debt	1 016 000	547 000	791 000	994 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 894 000	5 216 000	4 595 000	4 582 000
Other Income	0	5 000	50 000	10 000
Revenue	5 894 000	5 222 000	4 645 000	4 592 000
Cost of Goods Sold	978 000	903 000	2 024 000	1 118 000
Salary Costs	4 270 000	3 595 000	2 876 000	2 332 000
Depreciation	148 000	167 000	171 000	132 000
Impairment	0	0	0	0
Expenditure	5 685 000	4 987 000	5 413 000	4 105 000
Operating Profit	209 000	236 000	−767 000	487 000
Financial Income	0	2 000	0	0
Financial Costs	27 000	34 000	16 000	18 000
Financial Balance	−27 000	−32 000	−16 000	−18 000
Dividends	0	0	0	0
Net Income	181 000	−78 000	−611 000	579 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	282 000	110 000
Real Eastate	17 000	20 000	23 000	39 000
Machinery and Plant Facilities	25 000	0	88 000	142 000
Fixtures	21 000	158 000	233 000	135 000
Total Tangible Assets	63 000	178 000	345 000	316 000
Total Fiancial Fixed Assets	135 000	20 000	120 000	−1 000
Total Fixed Assets	198 000	198 000	747 000	425 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	81 000	163 000	375 000	53 000
Total Current Assets	818 000	349 000	44 000	569 000
Total Assets	1 016 000	547 000	791 000	994 000
Total Equity	−390 000	−575 000	−497 000	115 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 000	−3 000	194 000	109 000
Creditors	361 000	94 000	123 000	206 000
Unpaid Taxes	502 000	487 000	679 000	329 000
Dividends	0	0	0	0
Other Current Debt	515 000	545 000	292 000	235 000
Total Current Debt	1 378 000	1 126 000	1 093 000	770 000
Total Equity and Debt	1 016 000	547 000	791 000	994 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−46,41 %	13,57 %	122,94 %	503,48 %
Debt-to-Equity Ratio	−0,07	0,01	−0,39	0,95
Operating Profit Margin	3,55 %	4,52 %	−16,51 %	10,61 %
Current Ratio	0,59	0,31	0,04	0,74
Quick Ratio	0,59	0,31	0,04	0,74
Equity Ratio	−0,38	−1,05	−0,63	0,12
Gross Profit Margin	83,41 %	82,71 %	56,43 %	75,65 %