BYGGESAKSKONSULENTEN AS

3725 SKIEN

Finances

Share Ownership

Return on Equity

124,86 %

Current Ratio

0,7

Debt-to-Equity Ratio

−0,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 968 000	1 986 000	1 947 000	1 524 000
Net Income	−462 000	89 000	−94 000	66 000
Total Assets	470 000	537 000	455 000	561 000
Total Equity	−370 000	91 000	3 000	96 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 968 000	1 986 000	1 947 000	1 524 000
Expenditure	2 384 000	1 859 000	2 067 000	1 485 000
Operating Profit	−417 000	127 000	−120 000	39 000
Financial Income	3 000	4 000	2 000	1 000
Financial Costs	20 000	9 000	2 000	4 000
Financial Balance	−17 000	−5 000	0	−3 000
Earnings Before Tax	−434 000	122 000	−120 000	36 000
Tax	27 000	34 000	−27 000	−30 000
Net Income	−462 000	89 000	−94 000	66 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 000	0	102 000	75 000
Total Current Assets	450 000	537 000	354 000	486 000
Total Assets	470 000	537 000	455 000	561 000
Total Retained Equity	−400 000	61 000	−27 000	66 000
Total Equity	−370 000	91 000	3 000	96 000
Total Long-Term Debt	198 000	0	0	0
Total Current Debt	642 000	445 000	453 000	465 000
Total Equity and Debt	470 000	537 000	455 000	561 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 966 000	1 985 000	1 947 000	1 524 000
Other Income	2 000	0	0	0
Revenue	1 968 000	1 986 000	1 947 000	1 524 000
Cost of Goods Sold	0	3 000	0	0
Salary Costs	1 934 000	1 449 000	1 467 000	869 000
Depreciation	2 000	0	0	0
Impairment	0	0	0	0
Expenditure	2 384 000	1 859 000	2 067 000	1 485 000
Operating Profit	−417 000	127 000	−120 000	39 000
Financial Income	3 000	4 000	2 000	1 000
Financial Costs	20 000	9 000	2 000	4 000
Financial Balance	−17 000	−5 000	0	−3 000
Dividends	0	0	0	0
Net Income	−462 000	89 000	−94 000	66 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	102 000	75 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	20 000	0	0	0
Total Tangible Assets	20 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 000	0	102 000	75 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	73 000	57 000	48 000	107 000
Total Current Assets	450 000	537 000	354 000	486 000
Total Assets	470 000	537 000	455 000	561 000
Total Equity	−370 000	91 000	3 000	96 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	198 000	0	0	0
Creditors	48 000	22 000	7 000	33 000
Unpaid Taxes	343 000	235 000	242 000	177 000
Dividends	0	0	0	0
Other Current Debt	252 000	188 000	203 000	210 000
Total Current Debt	642 000	445 000	453 000	465 000
Total Equity and Debt	470 000	537 000	455 000	561 000

Financial indicators	2022	2021	2020	2019
Return on Equity	124,86 %	97,8 %	−3 133,33 %	68,75 %
Debt-to-Equity Ratio	−0,54	0	0	0
Operating Profit Margin	−21,19 %	6,39 %	−6,16 %	2,56 %
Current Ratio	0,7	1,21	0,78	1,05
Quick Ratio	0,7	1,21	0,78	1,05
Equity Ratio	−0,79	0,17	0,01	0,17
Gross Profit Margin	100 %	99,85 %	100 %	100 %