BURANDT BYGGSERVICE AS

1718 GREÅKER

Finances

Return on Equity

26,27 %

Current Ratio

1,22

Debt-to-Equity Ratio

1,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 880 000	12 673 000	11 947 000	8 625 000
Net Income	441 000	399 000	233 000	128 000
Total Assets	5 650 000	6 184 000	5 764 000	5 191 000
Total Equity	1 679 000	1 638 000	1 540 000	1 306 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 880 000	12 673 000	11 947 000	8 625 000
Expenditure	13 146 000	11 995 000	11 442 000	8 265 000
Operating Profit	734 000	678 000	505 000	359 000
Financial Income	−14 000	2 000	1 000	18 000
Financial Costs	165 000	128 000	174 000	190 000
Financial Balance	−179 000	−126 000	−173 000	−172 000
Earnings Before Tax	555 000	552 000	332 000	187 000
Tax	114 000	154 000	99 000	59 000
Net Income	441 000	399 000	233 000	128 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 339 000	3 393 000	3 778 000	4 082 000
Total Current Assets	2 311 000	2 791 000	1 986 000	1 110 000
Total Assets	5 650 000	6 184 000	5 764 000	5 191 000
Total Retained Equity	1 579 000	1 538 000	1 440 000	1 206 000
Total Equity	1 679 000	1 638 000	1 540 000	1 306 000
Total Long-Term Debt	2 078 000	2 259 000	2 434 000	2 597 000
Total Current Debt	1 893 000	2 287 000	1 790 000	1 288 000
Total Equity and Debt	5 650 000	6 184 000	5 764 000	5 191 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 643 000	12 410 000	11 701 000	8 505 000
Other Income	237 000	263 000	246 000	121 000
Revenue	13 880 000	12 673 000	11 947 000	8 625 000
Cost of Goods Sold	6 990 000	5 894 000	5 340 000	3 845 000
Salary Costs	4 725 000	4 509 000	4 547 000	3 186 000
Depreciation	87 000	304 000	363 000	346 000
Impairment	0	0	0	0
Expenditure	13 146 000	11 995 000	11 442 000	8 265 000
Operating Profit	734 000	678 000	505 000	359 000
Financial Income	−14 000	2 000	1 000	18 000
Financial Costs	165 000	128 000	174 000	190 000
Financial Balance	−179 000	−126 000	−173 000	−172 000
Dividends	400 000	300 000	0	50 000
Net Income	441 000	399 000	233 000	128 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 194 000	3 199 000	3 199 000	3 199 000
Machinery and Plant Facilities	108 000	133 000	0	46 000
Fixtures	26 000	50 000	568 000	837 000
Total Tangible Assets	3 329 000	3 383 000	3 768 000	4 082 000
Total Fiancial Fixed Assets	10 000	10 000	10 000	0
Total Fixed Assets	3 339 000	3 393 000	3 778 000	4 082 000
Stock	26 000	19 000	28 000	15 000
Total Investments	0	0	0	0
Cash, Bank	1 198 000	1 327 000	1 401 000	831 000
Total Current Assets	2 311 000	2 791 000	1 986 000	1 110 000
Total Assets	5 650 000	6 184 000	5 764 000	5 191 000
Total Equity	1 679 000	1 638 000	1 540 000	1 306 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 078 000	2 259 000	2 434 000	2 597 000
Creditors	352 000	282 000	243 000	113 000
Unpaid Taxes	671 000	745 000	663 000	477 000
Dividends	400 000	300 000	0	50 000
Other Current Debt	756 000	1 107 000	786 000	590 000
Total Current Debt	1 893 000	2 287 000	1 790 000	1 288 000
Total Equity and Debt	5 650 000	6 184 000	5 764 000	5 191 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,27 %	24,36 %	15,13 %	9,8 %
Debt-to-Equity Ratio	1,24	1,38	1,58	1,99
Operating Profit Margin	5,29 %	5,35 %	4,23 %	4,16 %
Current Ratio	1,22	1,22	1,11	0,86
Quick Ratio	1,24	1,23	1,13	0,87
Equity Ratio	0,3	0,26	0,27	0,25
Gross Profit Margin	49,64 %	53,49 %	55,3 %	55,42 %