STUDIOBYGG AS

0584 OSLO

Finances

Share Ownership

Return on Equity

36,02 %

Current Ratio

1,75

Debt-to-Equity Ratio

0,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	760 000	686 000	611 000	586 000
Net Income	76 000	46 000	−30 000	−7 000
Total Assets	582 000	514 000	456 000	301 000
Total Equity	211 000	135 000	89 000	119 000

Income (NOK)	2022	2021	2020	2019
Revenue	760 000	686 000	611 000	586 000
Expenditure	656 000	619 000	645 000	594 000
Operating Profit	104 000	67 000	−34 000	−9 000
Financial Income	1 000	1 000	0	0
Financial Costs	8 000	8 000	5 000	0
Financial Balance	−7 000	−7 000	−5 000	0
Earnings Before Tax	97 000	59 000	−39 000	−8 000
Tax	21 000	13 000	−9 000	−2 000
Net Income	76 000	46 000	−30 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	144 000	219 000	277 000	17 000
Total Current Assets	438 000	295 000	179 000	284 000
Total Assets	582 000	514 000	456 000	301 000
Total Retained Equity	111 000	35 000	−11 000	19 000
Total Equity	211 000	135 000	89 000	119 000
Total Long-Term Debt	121 000	160 000	198 000	0
Total Current Debt	250 000	219 000	169 000	182 000
Total Equity and Debt	582 000	514 000	456 000	301 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	760 000	686 000	601 000	586 000
Other Income	0	0	10 000	0
Revenue	760 000	686 000	611 000	586 000
Cost of Goods Sold	6 000	19 000	24 000	85 000
Salary Costs	443 000	427 000	408 000	371 000
Depreciation	63 000	45 000	9 000	0
Impairment	0	0	0	0
Expenditure	656 000	619 000	645 000	594 000
Operating Profit	104 000	67 000	−34 000	−9 000
Financial Income	1 000	1 000	0	0
Financial Costs	8 000	8 000	5 000	0
Financial Balance	−7 000	−7 000	−5 000	0
Dividends	0	0	0	0
Net Income	76 000	46 000	−30 000	−7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	13 000	26 000	17 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	144 000	207 000	252 000	0
Total Tangible Assets	144 000	207 000	252 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	144 000	219 000	277 000	17 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	300 000	211 000	135 000	256 000
Total Current Assets	438 000	295 000	179 000	284 000
Total Assets	582 000	514 000	456 000	301 000
Total Equity	211 000	135 000	89 000	119 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	121 000	160 000	198 000	0
Creditors	5 000	4 000	4 000	0
Unpaid Taxes	196 000	178 000	96 000	132 000
Dividends	0	0	0	0
Other Current Debt	39 000	37 000	70 000	50 000
Total Current Debt	250 000	219 000	169 000	182 000
Total Equity and Debt	582 000	514 000	456 000	301 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,02 %	34,07 %	−33,71 %	−5,88 %
Debt-to-Equity Ratio	0,57	1,19	2,22	0
Operating Profit Margin	13,68 %	9,77 %	−5,56 %	−1,54 %
Current Ratio	1,75	1,35	1,06	1,56
Quick Ratio	1,75	1,35	1,06	1,56
Equity Ratio	0,36	0,26	0,2	0,4
Gross Profit Margin	99,21 %	97,23 %	96,07 %	85,49 %