BYGG & INDUSTRI NORGE AS

3160 STOKKE

Finances

Return on Equity

49,39 %

Current Ratio

1,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	49 382 000	39 670 000	47 850 000	43 995 000
Net Income	3 762 000	2 796 000	3 540 000	3 651 000
Total Assets	19 352 000	21 023 000	24 059 000	24 247 000
Total Equity	7 617 000	12 855 000	12 459 000	11 119 000

Income (NOK)	2022	2021	2020	2019
Revenue	49 382 000	39 670 000	47 850 000	43 995 000
Expenditure	44 566 000	36 103 000	43 318 000	39 256 000
Operating Profit	4 815 000	3 567 000	4 532 000	4 739 000
Financial Income	18 000	28 000	38 000	20 000
Financial Costs	2 000	5 000	14 000	1 000
Financial Balance	16 000	23 000	24 000	19 000
Earnings Before Tax	4 831 000	3 590 000	4 556 000	4 758 000
Tax	1 069 000	795 000	1 016 000	1 107 000
Net Income	3 762 000	2 796 000	3 540 000	3 651 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 477 000	2 975 000	2 731 000	2 936 000
Total Current Assets	16 875 000	18 048 000	21 328 000	21 311 000
Total Assets	19 352 000	21 023 000	24 059 000	24 247 000
Total Retained Equity	7 517 000	12 755 000	12 359 000	11 019 000
Total Equity	7 617 000	12 855 000	12 459 000	11 119 000
Total Long-Term Debt	0	125 000	103 000	74 000
Total Current Debt	11 735 000	8 042 000	11 497 000	13 053 000
Total Equity and Debt	19 352 000	21 023 000	24 059 000	24 247 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	49 310 000	39 023 000	47 773 000	43 846 000
Other Income	72 000	647 000	77 000	149 000
Revenue	49 382 000	39 670 000	47 850 000	43 995 000
Cost of Goods Sold	9 635 000	4 799 000	6 738 000	5 609 000
Salary Costs	29 927 000	27 780 000	31 776 000	29 088 000
Depreciation	973 000	441 000	431 000	252 000
Impairment	0	0	0	0
Expenditure	44 566 000	36 103 000	43 318 000	39 256 000
Operating Profit	4 815 000	3 567 000	4 532 000	4 739 000
Financial Income	18 000	28 000	38 000	20 000
Financial Costs	2 000	5 000	14 000	1 000
Financial Balance	16 000	23 000	24 000	19 000
Dividends	0	0	0	0
Net Income	3 762 000	2 796 000	3 540 000	3 651 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	515 000	685 000	855 000
Total Intangible Assets	0	515 000	685 000	855 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	27 000	0	0	0
Fixtures	1 789 000	1 792 000	1 378 000	1 413 000
Total Tangible Assets	2 012 000	1 792 000	1 378 000	1 413 000
Total Fiancial Fixed Assets	465 000	668 000	668 000	668 000
Total Fixed Assets	2 477 000	2 975 000	2 731 000	2 936 000
Stock	0	0	411 000	1 026 000
Total Investments	0	0	0	0
Cash, Bank	10 486 000	11 800 000	15 161 000	11 707 000
Total Current Assets	16 875 000	18 048 000	21 328 000	21 311 000
Total Assets	19 352 000	21 023 000	24 059 000	24 247 000
Total Equity	7 617 000	12 855 000	12 459 000	11 119 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	125 000	103 000	74 000
Creditors	1 040 000	1 045 000	521 000	1 678 000
Unpaid Taxes	5 020 000	2 963 000	5 631 000	5 177 000
Dividends	0	0	0	0
Other Current Debt	4 480 000	3 262 000	4 357 000	5 113 000
Total Current Debt	11 735 000	8 042 000	11 497 000	13 053 000
Total Equity and Debt	19 352 000	21 023 000	24 059 000	24 247 000

Financial indicators	2022	2021	2020	2019
Return on Equity	49,39 %	21,75 %	28,41 %	32,84 %
Debt-to-Equity Ratio	0	0,01	0,01	0,01
Operating Profit Margin	9,75 %	8,99 %	9,47 %	10,77 %
Current Ratio	1,44	2,24	1,86	1,63
Quick Ratio	1,44	2,24	1,92	1,77
Equity Ratio	0,39	0,61	0,52	0,46
Gross Profit Margin	80,49 %	87,9 %	85,92 %	87,25 %