FST BYGG AS

2540 TOLGA

Finances

Share Ownership

Return on Equity

29,26 %

Current Ratio

1,69

Debt-to-Equity Ratio

0,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	30 820 000	20 591 000	12 574 000	12 522 000
Net Income	1 504 000	582 000	708 000	134 000
Total Assets	12 713 000	11 265 000	6 023 000	5 488 000
Total Equity	5 141 000	3 637 000	3 055 000	2 346 000

Income (NOK)	2022	2021	2020	2019
Revenue	30 820 000	20 591 000	12 574 000	12 522 000
Expenditure	28 735 000	19 754 000	11 582 000	12 258 000
Operating Profit	2 084 000	837 000	992 000	263 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	155 000	90 000	84 000	94 000
Financial Balance	−154 000	−90 000	−83 000	−92 000
Earnings Before Tax	1 930 000	747 000	909 000	171 000
Tax	425 000	164 000	201 000	38 000
Net Income	1 504 000	582 000	708 000	134 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 919 000	3 738 000	1 666 000	1 869 000
Total Current Assets	8 794 000	7 527 000	4 357 000	3 620 000
Total Assets	12 713 000	11 265 000	6 023 000	5 488 000
Total Retained Equity	5 051 000	3 547 000	2 965 000	2 256 000
Total Equity	5 141 000	3 637 000	3 055 000	2 346 000
Total Long-Term Debt	2 365 000	2 281 000	1 221 000	1 417 000
Total Current Debt	5 206 000	5 347 000	1 748 000	1 725 000
Total Equity and Debt	12 713 000	11 265 000	6 023 000	5 488 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	30 674 000	20 591 000	12 559 000	12 522 000
Other Income	146 000	0	14 000	0
Revenue	30 820 000	20 591 000	12 574 000	12 522 000
Cost of Goods Sold	17 179 000	10 419 000	5 060 000	4 950 000
Salary Costs	8 397 000	5 546 000	4 216 000	4 732 000
Depreciation	352 000	294 000	343 000	471 000
Impairment	78 000	776 000	0	0
Expenditure	28 735 000	19 754 000	11 582 000	12 258 000
Operating Profit	2 084 000	837 000	992 000	263 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	155 000	90 000	84 000	94 000
Financial Balance	−154 000	−90 000	−83 000	−92 000
Dividends	0	0	0	0
Net Income	1 504 000	582 000	708 000	134 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	341 000	323 000	122 000	115 000
Real Eastate	2 813 000	2 878 000	843 000	908 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	734 000	425 000	497 000	676 000
Total Tangible Assets	3 547 000	3 303 000	1 340 000	1 584 000
Total Fiancial Fixed Assets	30 000	112 000	204 000	170 000
Total Fixed Assets	3 919 000	3 738 000	1 666 000	1 869 000
Stock	1 234 000	727 000	995 000	217 000
Total Investments	0	0	0	0
Cash, Bank	2 857 000	1 583 000	2 168 000	689 000
Total Current Assets	8 794 000	7 527 000	4 357 000	3 620 000
Total Assets	12 713 000	11 265 000	6 023 000	5 488 000
Total Equity	5 141 000	3 637 000	3 055 000	2 346 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 365 000	2 281 000	1 221 000	1 417 000
Creditors	1 192 000	3 167 000	230 000	259 000
Unpaid Taxes	1 811 000	1 132 000	869 000	948 000
Dividends	0	0	0	0
Other Current Debt	1 760 000	682 000	441 000	472 000
Total Current Debt	5 206 000	5 347 000	1 748 000	1 725 000
Total Equity and Debt	12 713 000	11 265 000	6 023 000	5 488 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,26 %	16 %	23,18 %	5,71 %
Debt-to-Equity Ratio	0,46	0,63	0,4	0,6
Operating Profit Margin	6,76 %	4,06 %	7,89 %	2,1 %
Current Ratio	1,69	1,41	2,49	2,1
Quick Ratio	2,21	1,63	5,79	2,4
Equity Ratio	0,4	0,32	0,51	0,43
Gross Profit Margin	44,26 %	49,4 %	59,76 %	60,47 %