BYGGMESTER OLAF SÆRSLAND AS

3690 HJARTDAL

Finances

Share Ownership

Return on Equity

−18,33 %

Current Ratio

0,31

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 179 000	2 494 000	1 025 000	468 000
Net Income	57 000	−83 000	−18 000	130 000
Total Assets	246 000	281 000	71 000	12 000
Total Equity	−311 000	−368 000	−284 000	−267 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 179 000	2 494 000	1 025 000	468 000
Expenditure	3 112 000	2 568 000	1 031 000	325 000
Operating Profit	66 000	−74 000	−5 000	142 000
Financial Income	0	0	0	0
Financial Costs	9 000	9 000	12 000	12 000
Financial Balance	−9 000	−9 000	−12 000	−12 000
Earnings Before Tax	57 000	−83 000	−18 000	130 000
Tax	0	0	0	0
Net Income	57 000	−83 000	−18 000	130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	71 000	17 000	0	0
Total Current Assets	175 000	264 000	71 000	12 000
Total Assets	246 000	281 000	71 000	12 000
Total Retained Equity	−341 000	−398 000	−314 000	−297 000
Total Equity	−311 000	−368 000	−284 000	−267 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	557 000	648 000	356 000	278 000
Total Equity and Debt	246 000	281 000	71 000	12 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 179 000	2 494 000	1 025 000	468 000
Other Income	0	0	0	0
Revenue	3 179 000	2 494 000	1 025 000	468 000
Cost of Goods Sold	1 854 000	1 624 000	391 000	125 000
Salary Costs	860 000	708 000	459 000	28 000
Depreciation	3 000	0	0	0
Impairment	0	0	0	0
Expenditure	3 112 000	2 568 000	1 031 000	325 000
Operating Profit	66 000	−74 000	−5 000	142 000
Financial Income	0	0	0	0
Financial Costs	9 000	9 000	12 000	12 000
Financial Balance	−9 000	−9 000	−12 000	−12 000
Dividends	0	0	0	0
Net Income	57 000	−83 000	−18 000	130 000

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	13 000	17 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 000	17 000	0	0
Total Fiancial Fixed Assets	58 000	0	0	0
Total Fixed Assets	71 000	17 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	17 000	0	0
Total Current Assets	175 000	264 000	71 000	12 000
Total Assets	246 000	281 000	71 000	12 000
Total Equity	−311 000	−368 000	−284 000	−267 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	180 000	364 000	84 000	70 000
Unpaid Taxes	82 000	43 000	76 000	24 000
Dividends	0	0	0	0
Other Current Debt	144 000	93 000	75 000	32 000
Total Current Debt	557 000	648 000	356 000	278 000
Total Equity and Debt	246 000	281 000	71 000	12 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−18,33 %	22,55 %	6,34 %	−48,69 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	2,08 %	−2,97 %	−0,49 %	30,34 %
Current Ratio	0,31	0,41	0,2	0,04
Quick Ratio	0,31	0,41	0,2	0,04
Equity Ratio	−1,26	−1,31	−4	−22,25
Gross Profit Margin	41,68 %	34,88 %	61,85 %	73,29 %