BYGGTJENESTER NARVIK AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

82,77 %

Current Ratio

1,35

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 124 000	6 159 000	1 306 000	1 381 000
Net Income	1 797 000	237 000	−72 000	−2 000
Total Assets	9 167 000	3 444 000	159 000	320 000
Total Equity	2 171 000	349 000	112 000	184 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 124 000	6 159 000	1 306 000	1 381 000
Expenditure	23 745 000	5 841 000	1 371 000	1 380 000
Operating Profit	2 379 000	318 000	−66 000	1 000
Financial Income	0	1 000	0	0
Financial Costs	59 000	32 000	6 000	4 000
Financial Balance	−59 000	−31 000	−6 000	−4 000
Earnings Before Tax	2 320 000	286 000	−72 000	−3 000
Tax	522 000	50 000	0	0
Net Income	1 797 000	237 000	−72 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 338 000	1 020 000	128 000	110 000
Total Current Assets	7 829 000	2 424 000	31 000	210 000
Total Assets	9 167 000	3 444 000	159 000	320 000
Total Retained Equity	2 041 000	319 000	82 000	154 000
Total Equity	2 171 000	349 000	112 000	184 000
Total Long-Term Debt	1 206 000	373 000	0	0
Total Current Debt	5 791 000	2 722 000	47 000	137 000
Total Equity and Debt	9 167 000	3 444 000	159 000	320 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 473 000	5 898 000	1 306 000	1 381 000
Other Income	651 000	261 000	0	0
Revenue	26 124 000	6 159 000	1 306 000	1 381 000
Cost of Goods Sold	235 000	904 000	55 000	104 000
Salary Costs	19 108 000	3 875 000	107 000	0
Depreciation	196 000	86 000	25 000	22 000
Impairment	0	0	0	0
Expenditure	23 745 000	5 841 000	1 371 000	1 380 000
Operating Profit	2 379 000	318 000	−66 000	1 000
Financial Income	0	1 000	0	0
Financial Costs	59 000	32 000	6 000	4 000
Financial Balance	−59 000	−31 000	−6 000	−4 000
Dividends	0	0	0	0
Net Income	1 797 000	237 000	−72 000	−2 000

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	0	0	0	0
Fixtures	919 000	691 000	128 000	110 000
Total Tangible Assets	919 000	691 000	128 000	110 000
Total Fiancial Fixed Assets	418 000	329 000	0	0
Total Fixed Assets	1 338 000	1 020 000	128 000	110 000
Stock	52 000	108 000	0	0
Total Investments	0	0	0	0
Cash, Bank	2 387 000	792 000	5 000	11 000
Total Current Assets	7 829 000	2 424 000	31 000	210 000
Total Assets	9 167 000	3 444 000	159 000	320 000
Total Equity	2 171 000	349 000	112 000	184 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 206 000	373 000	0	0
Creditors	222 000	225 000	26 000	65 000
Unpaid Taxes	2 489 000	966 000	10 000	36 000
Dividends	0	0	0	0
Other Current Debt	2 543 000	1 500 000	12 000	34 000
Total Current Debt	5 791 000	2 722 000	47 000	137 000
Total Equity and Debt	9 167 000	3 444 000	159 000	320 000

Financial indicators	2022	2021	2020	2019
Return on Equity	82,77 %	67,91 %	−64,29 %	−1,09 %
Debt-to-Equity Ratio	0,56	1,07	0	0
Operating Profit Margin	9,11 %	5,16 %	−5,05 %	0,07 %
Current Ratio	1,35	0,89	0,66	1,53
Quick Ratio	1,36	0,93	0,66	1,53
Equity Ratio	0,24	0,1	0,7	0,58
Gross Profit Margin	99,1 %	85,32 %	95,79 %	92,47 %