AN BYGG AS

2032 MAURA

Finances

Share Ownership

Return on Equity

148,2 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 153 000	17 003 000	12 631 000	20 280 000
Net Income	1 482 000	1 893 000	478 000	1 008 000
Total Assets	17 920 000	18 377 000	14 546 000	6 463 000
Total Equity	1 000 000	3 276 000	1 383 000	2 104 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 153 000	17 003 000	12 631 000	20 280 000
Expenditure	23 235 000	14 564 000	12 009 000	18 963 000
Operating Profit	1 917 000	2 440 000	623 000	1 317 000
Financial Income	0	0	0	3 000
Financial Costs	17 000	10 000	7 000	14 000
Financial Balance	−17 000	−10 000	−7 000	−11 000
Earnings Before Tax	1 901 000	2 430 000	616 000	1 306 000
Tax	419 000	537 000	138 000	298 000
Net Income	1 482 000	1 893 000	478 000	1 008 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	138 000	95 000	101 000	106 000
Total Current Assets	17 782 000	18 282 000	14 445 000	6 357 000
Total Assets	17 920 000	18 377 000	14 546 000	6 463 000
Total Retained Equity	0	2 276 000	383 000	1 104 000
Total Equity	1 000 000	3 276 000	1 383 000	2 104 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	16 920 000	15 101 000	13 163 000	4 359 000
Total Equity and Debt	17 920 000	18 377 000	14 546 000	6 463 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	21 847 000	21 303 000	18 842 000	18 331 000
Other Income	3 305 000	−4 300 000	−6 211 000	1 949 000
Revenue	25 153 000	17 003 000	12 631 000	20 280 000
Cost of Goods Sold	20 858 000	12 130 000	10 284 000	17 258 000
Salary Costs	1 440 000	1 423 000	998 000	945 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	23 235 000	14 564 000	12 009 000	18 963 000
Operating Profit	1 917 000	2 440 000	623 000	1 317 000
Financial Income	0	0	0	3 000
Financial Costs	17 000	10 000	7 000	14 000
Financial Balance	−17 000	−10 000	−7 000	−11 000
Dividends	0	0	1 200 000	0
Net Income	1 482 000	1 893 000	478 000	1 008 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	87 000	94 000	100 000	105 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	50 000	0	0	0
Fixtures	1 000	1 000	1 000	1 000
Total Tangible Assets	51 000	1 000	1 000	1 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	138 000	95 000	101 000	106 000
Stock	6 787 000	8 708 000	3 744 000	20 000
Total Investments	0	0	0	0
Cash, Bank	6 495 000	6 035 000	7 508 000	3 938 000
Total Current Assets	17 782 000	18 282 000	14 445 000	6 357 000
Total Assets	17 920 000	18 377 000	14 546 000	6 463 000
Total Equity	1 000 000	3 276 000	1 383 000	2 104 000
Short-Term Group Debt	4 170 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 727 000	3 740 000	4 606 000	3 375 000
Unpaid Taxes	378 000	94 000	479 000	63 000
Dividends	0	0	1 200 000	0
Other Current Debt	7 645 000	10 737 000	6 745 000	632 000
Total Current Debt	16 920 000	15 101 000	13 163 000	4 359 000
Total Equity and Debt	17 920 000	18 377 000	14 546 000	6 463 000

Financial indicators	2022	2021	2020	2019
Return on Equity	148,2 %	57,78 %	34,56 %	47,91 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	7,62 %	14,35 %	4,93 %	6,49 %
Current Ratio	1,05	1,21	1,1	1,46
Quick Ratio	1,75	2,86	1,53	1,47
Equity Ratio	0,06	0,18	0,1	0,33
Gross Profit Margin	17,08 %	28,66 %	18,58 %	14,9 %