BAD & BYGG PARTNER AS

1407 VINTERBRO

Finances

Return on Equity

0,27 %

Current Ratio

0,13

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 028 000	2 782 000	2 846 000	1 441 000
Net Income	−3 000	−40 000	162 000	−1 001 000
Total Assets	205 000	869 000	350 000	585 000
Total Equity	−1 111 000	−1 108 000	−1 068 000	−1 231 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 028 000	2 782 000	2 846 000	1 441 000
Expenditure	4 037 000	2 723 000	2 685 000	2 438 000
Operating Profit	−8 000	59 000	161 000	−997 000
Financial Income	6 000	7 000	7 000	0
Financial Costs	2 000	107 000	6 000	4 000
Financial Balance	4 000	−100 000	1 000	−4 000
Earnings Before Tax	−3 000	−40 000	162 000	−1 001 000
Tax	0	0	0	0
Net Income	−3 000	−40 000	162 000	−1 001 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 000	38 000	146 000	149 000
Total Current Assets	168 000	831 000	204 000	436 000
Total Assets	205 000	869 000	350 000	585 000
Total Retained Equity	−1 211 000	−1 208 000	−1 168 000	−1 331 000
Total Equity	−1 111 000	−1 108 000	−1 068 000	−1 231 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 316 000	1 977 000	1 418 000	1 815 000
Total Equity and Debt	205 000	869 000	350 000	585 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 028 000	2 782 000	2 846 000	2 291 000
Other Income	0	0	0	−850 000
Revenue	4 028 000	2 782 000	2 846 000	1 441 000
Cost of Goods Sold	1 762 000	876 000	783 000	821 000
Salary Costs	1 672 000	1 394 000	1 436 000	1 266 000
Depreciation	2 000	2 000	3 000	3 000
Impairment	0	0	0	0
Expenditure	4 037 000	2 723 000	2 685 000	2 438 000
Operating Profit	−8 000	59 000	161 000	−997 000
Financial Income	6 000	7 000	7 000	0
Financial Costs	2 000	107 000	6 000	4 000
Financial Balance	4 000	−100 000	1 000	−4 000
Dividends	0	0	0	0
Net Income	−3 000	−40 000	162 000	−1 001 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	24 000	26 000	28 000	30 000
Total Tangible Assets	24 000	26 000	28 000	30 000
Total Fiancial Fixed Assets	12 000	12 000	118 000	118 000
Total Fixed Assets	36 000	38 000	146 000	149 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	30 000	13 000	170 000	446 000
Total Current Assets	168 000	831 000	204 000	436 000
Total Assets	205 000	869 000	350 000	585 000
Total Equity	−1 111 000	−1 108 000	−1 068 000	−1 231 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	141 000	99 000	48 000	98 000
Unpaid Taxes	98 000	116 000	213 000	206 000
Dividends	0	0	0	0
Other Current Debt	1 077 000	1 762 000	1 158 000	1 511 000
Total Current Debt	1 316 000	1 977 000	1 418 000	1 815 000
Total Equity and Debt	205 000	869 000	350 000	585 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,27 %	3,61 %	−15,17 %	81,32 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−0,2 %	2,12 %	5,66 %	−69,19 %
Current Ratio	0,13	0,42	0,14	0,24
Quick Ratio	0,13	0,42	0,14	0,24
Equity Ratio	−5,42	−1,28	−3,05	−2,1
Gross Profit Margin	56,26 %	68,51 %	72,49 %	43,03 %