FH BYGGCONSULT AS

0158 OSLO

Finances

Return on Equity

82,59 %

Current Ratio

2,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 163 000	2 106 000	1 827 000	1 985 000
Net Income	1 679 000	45 000	954 000	670 000
Total Assets	3 171 000	1 945 000	2 196 000	1 760 000
Total Equity	2 033 000	855 000	1 309 000	856 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 163 000	2 106 000	1 827 000	1 985 000
Expenditure	1 313 000	1 258 000	1 166 000	1 182 000
Operating Profit	850 000	849 000	661 000	804 000
Financial Income	1 241 000	182 000	568 000	413 000
Financial Costs	196 000	797 000	129 000	369 000
Financial Balance	1 045 000	−615 000	439 000	44 000
Earnings Before Tax	1 894 000	234 000	1 100 000	848 000
Tax	216 000	188 000	147 000	178 000
Net Income	1 679 000	45 000	954 000	670 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 000	16 000	20 000	0
Total Current Assets	3 159 000	1 929 000	2 176 000	1 760 000
Total Assets	3 171 000	1 945 000	2 196 000	1 760 000
Total Retained Equity	2 009 000	830 000	1 285 000	831 000
Total Equity	2 033 000	855 000	1 309 000	856 000
Total Long-Term Debt	0	1 000	1 000	0
Total Current Debt	1 138 000	1 090 000	886 000	904 000
Total Equity and Debt	3 171 000	1 945 000	2 196 000	1 760 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 163 000	2 106 000	1 827 000	1 985 000
Other Income	0	0	0	0
Revenue	2 163 000	2 106 000	1 827 000	1 985 000
Cost of Goods Sold	36 000	77 000	25 000	46 000
Salary Costs	864 000	868 000	854 000	848 000
Depreciation	4 000	4 000	1 000	0
Impairment	0	0	0	0
Expenditure	1 313 000	1 258 000	1 166 000	1 182 000
Operating Profit	850 000	849 000	661 000	804 000
Financial Income	1 241 000	182 000	568 000	413 000
Financial Costs	196 000	797 000	129 000	369 000
Financial Balance	1 045 000	−615 000	439 000	44 000
Dividends	500 000	500 000	500 000	500 000
Net Income	1 679 000	45 000	954 000	670 000

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	12 000	16 000	20 000	0
Total Tangible Assets	12 000	16 000	20 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 000	16 000	20 000	0
Stock	0	0	0	0
Total Investments	2 404 000	1 148 000	1 693 000	909 000
Cash, Bank	405 000	729 000	410 000	761 000
Total Current Assets	3 159 000	1 929 000	2 176 000	1 760 000
Total Assets	3 171 000	1 945 000	2 196 000	1 760 000
Total Equity	2 033 000	855 000	1 309 000	856 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	1 000	0
Creditors	64 000	64 000	−3 000	−3 000
Unpaid Taxes	168 000	248 000	153 000	139 000
Dividends	500 000	500 000	500 000	500 000
Other Current Debt	190 000	90 000	90 000	90 000
Total Current Debt	1 138 000	1 090 000	886 000	904 000
Total Equity and Debt	3 171 000	1 945 000	2 196 000	1 760 000

Financial indicators	2022	2021	2020	2019
Return on Equity	82,59 %	5,26 %	72,88 %	78,27 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	39,3 %	40,31 %	36,18 %	40,5 %
Current Ratio	2,78	1,77	2,46	1,95
Quick Ratio	2,78	1,77	2,46	1,95
Equity Ratio	0,64	0,44	0,6	0,49
Gross Profit Margin	98,34 %	96,34 %	98,63 %	97,68 %