BYGG SMARTERE AS

3425 REISTAD

Finances

Share Ownership

Return on Equity

12,3 %

Current Ratio

3,46

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 734 000	7 086 000	9 118 000	3 876 000
Net Income	420 000	689 000	1 235 000	492 000
Total Assets	4 804 000	4 780 000	3 957 000	2 231 000
Total Equity	3 416 000	2 996 000	2 308 000	1 273 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 734 000	7 086 000	9 118 000	3 876 000
Expenditure	5 183 000	6 151 000	7 378 000	3 219 000
Operating Profit	551 000	936 000	1 739 000	658 000
Financial Income	39 000	25 000	19 000	4 000
Financial Costs	66 000	64 000	175 000	32 000
Financial Balance	−27 000	−39 000	−156 000	−28 000
Earnings Before Tax	524 000	897 000	1 583 000	631 000
Tax	104 000	208 000	348 000	139 000
Net Income	420 000	689 000	1 235 000	492 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	4 804 000	4 780 000	3 957 000	2 231 000
Total Assets	4 804 000	4 780 000	3 957 000	2 231 000
Total Retained Equity	3 395 000	2 976 000	2 287 000	1 252 000
Total Equity	3 416 000	2 996 000	2 308 000	1 273 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 388 000	1 783 000	1 649 000	959 000
Total Equity and Debt	4 804 000	4 780 000	3 957 000	2 231 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 734 000	7 086 000	9 118 000	3 876 000
Other Income	0	0	0	0
Revenue	5 734 000	7 086 000	9 118 000	3 876 000
Cost of Goods Sold	4 065 000	5 100 000	6 733 000	2 633 000
Salary Costs	1 029 000	907 000	527 000	443 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 183 000	6 151 000	7 378 000	3 219 000
Operating Profit	551 000	936 000	1 739 000	658 000
Financial Income	39 000	25 000	19 000	4 000
Financial Costs	66 000	64 000	175 000	32 000
Financial Balance	−27 000	−39 000	−156 000	−28 000
Dividends	0	0	200 000	295 000
Net Income	420 000	689 000	1 235 000	492 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 496 000	3 403 000	2 861 000	2 015 000
Total Current Assets	4 804 000	4 780 000	3 957 000	2 231 000
Total Assets	4 804 000	4 780 000	3 957 000	2 231 000
Total Equity	3 416 000	2 996 000	2 308 000	1 273 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	559 000	974 000	606 000	270 000
Unpaid Taxes	601 000	503 000	437 000	207 000
Dividends	0	0	200 000	295 000
Other Current Debt	125 000	98 000	58 000	47 000
Total Current Debt	1 388 000	1 783 000	1 649 000	959 000
Total Equity and Debt	4 804 000	4 780 000	3 957 000	2 231 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,3 %	23 %	53,51 %	38,65 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,61 %	13,21 %	19,07 %	16,98 %
Current Ratio	3,46	2,68	2,4	2,33
Quick Ratio	3,46	2,68	2,4	2,33
Equity Ratio	0,71	0,63	0,58	0,57
Gross Profit Margin	29,11 %	28,03 %	26,16 %	32,07 %