I BYGG AS

3157 BARKÅKER

Finances

Share Ownership

Return on Equity

31,34 %

Current Ratio

0,9

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	117 375 000	96 618 000	74 363 000	54 389 000
Net Income	5 418 000	3 890 000	6 509 000	2 160 000
Total Assets	56 891 000	43 122 000	42 693 000	25 291 000
Total Equity	17 289 000	16 750 000	12 860 000	10 251 000

Income (NOK)	2022	2021	2020	2019
Revenue	117 375 000	96 618 000	74 363 000	54 389 000
Expenditure	111 130 000	92 285 000	66 412 000	51 905 000
Operating Profit	6 244 000	4 333 000	7 951 000	2 485 000
Financial Income	892 000	814 000	528 000	290 000
Financial Costs	153 000	133 000	131 000	6 000
Financial Balance	739 000	681 000	397 000	284 000
Earnings Before Tax	6 983 000	5 014 000	8 348 000	2 769 000
Tax	1 565 000	1 124 000	1 839 000	609 000
Net Income	5 418 000	3 890 000	6 509 000	2 160 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	23 231 000	21 267 000	17 820 000	3 488 000
Total Current Assets	33 660 000	21 855 000	24 873 000	21 803 000
Total Assets	56 891 000	43 122 000	42 693 000	25 291 000
Total Retained Equity	9 692 000	9 154 000	5 264 000	2 655 000
Total Equity	17 289 000	16 750 000	12 860 000	10 251 000
Total Long-Term Debt	2 263 000	4 534 000	2 494 000	328 000
Total Current Debt	37 340 000	21 838 000	27 339 000	14 712 000
Total Equity and Debt	56 891 000	43 122 000	42 693 000	25 291 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	116 244 000	96 528 000	73 997 000	54 303 000
Other Income	1 130 000	90 000	366 000	87 000
Revenue	117 375 000	96 618 000	74 363 000	54 389 000
Cost of Goods Sold	67 770 000	57 798 000	38 375 000	32 765 000
Salary Costs	32 517 000	27 420 000	20 922 000	14 984 000
Depreciation	2 584 000	2 154 000	1 277 000	1 078 000
Impairment	0	0	0	0
Expenditure	111 130 000	92 285 000	66 412 000	51 905 000
Operating Profit	6 244 000	4 333 000	7 951 000	2 485 000
Financial Income	892 000	814 000	528 000	290 000
Financial Costs	153 000	133 000	131 000	6 000
Financial Balance	739 000	681 000	397 000	284 000
Dividends	480 000	0	0	0
Net Income	5 418 000	3 890 000	6 509 000	2 160 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	254 000	0	220 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	2 060 000	1 885 000	1 490 000	674 000
Fixtures	5 361 000	4 568 000	2 872 000	2 814 000
Total Tangible Assets	7 421 000	6 453 000	4 361 000	3 487 000
Total Fiancial Fixed Assets	15 555 000	14 814 000	13 239 000	1 000
Total Fixed Assets	23 231 000	21 267 000	17 820 000	3 488 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 308 000	3 420 000	6 099 000	5 733 000
Total Current Assets	33 660 000	21 855 000	24 873 000	21 803 000
Total Assets	56 891 000	43 122 000	42 693 000	25 291 000
Total Equity	17 289 000	16 750 000	12 860 000	10 251 000
Short-Term Group Debt	9 020 000	4 020 000	5 000 000	2 000 000
Total Long-Term Debt	2 263 000	4 534 000	2 494 000	328 000
Creditors	15 515 000	10 632 000	9 929 000	9 557 000
Unpaid Taxes	4 340 000	3 366 000	3 593 000	1 658 000
Dividends	480 000	0	0	0
Other Current Debt	6 361 000	3 820 000	7 834 000	1 315 000
Total Current Debt	37 340 000	21 838 000	27 339 000	14 712 000
Total Equity and Debt	56 891 000	43 122 000	42 693 000	25 291 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,34 %	23,22 %	50,61 %	21,07 %
Debt-to-Equity Ratio	0,13	0,27	0,19	0,03
Operating Profit Margin	5,32 %	4,48 %	10,69 %	4,57 %
Current Ratio	0,9	1	0,91	1,48
Quick Ratio	0,9	1	0,91	1,48
Equity Ratio	0,3	0,39	0,3	0,41
Gross Profit Margin	42,26 %	40,18 %	48,4 %	39,76 %