MR BYGGSERVICE AS

8802 SANDNESSJØEN

Finances

Share Ownership

Return on Equity

77,04 %

Current Ratio

1,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 359 000	3 359 000	1 668 000	1 353 000
Net Income	349 000	−21 000	−146 000	82 000
Total Assets	1 368 000	708 000	552 000	569 000
Total Equity	453 000	104 000	126 000	272 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 359 000	3 359 000	1 668 000	1 353 000
Expenditure	3 909 000	3 386 000	1 853 000	1 245 000
Operating Profit	449 000	−26 000	−186 000	108 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	1 000	3 000
Financial Balance	−2 000	0	−1 000	−3 000
Earnings Before Tax	448 000	−26 000	−187 000	105 000
Tax	99 000	−5 000	−40 000	23 000
Net Income	349 000	−21 000	−146 000	82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	191 000	117 000	120 000	183 000
Total Current Assets	1 177 000	591 000	432 000	386 000
Total Assets	1 368 000	708 000	552 000	569 000
Total Retained Equity	423 000	74 000	96 000	242 000
Total Equity	453 000	104 000	126 000	272 000
Total Long-Term Debt	0	0	0	12 000
Total Current Debt	914 000	603 000	427 000	285 000
Total Equity and Debt	1 368 000	708 000	552 000	569 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 356 000	3 359 000	1 668 000	1 353 000
Other Income	3 000	0	0	0
Revenue	4 359 000	3 359 000	1 668 000	1 353 000
Cost of Goods Sold	84 000	76 000	138 000	56 000
Salary Costs	3 265 000	2 838 000	1 294 000	806 000
Depreciation	47 000	51 000	71 000	82 000
Impairment	0	0	0	0
Expenditure	3 909 000	3 386 000	1 853 000	1 245 000
Operating Profit	449 000	−26 000	−186 000	108 000
Financial Income	0	0	0	0
Financial Costs	2 000	0	1 000	3 000
Financial Balance	−2 000	0	−1 000	−3 000
Dividends	0	0	0	0
Net Income	349 000	−21 000	−146 000	82 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	12 000	21 000	16 000	7 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	178 000	96 000	105 000	176 000
Total Tangible Assets	178 000	96 000	105 000	176 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	191 000	117 000	120 000	183 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	941 000	499 000	284 000	295 000
Total Current Assets	1 177 000	591 000	432 000	386 000
Total Assets	1 368 000	708 000	552 000	569 000
Total Equity	453 000	104 000	126 000	272 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	12 000
Creditors	27 000	15 000	20 000	11 000
Unpaid Taxes	545 000	331 000	269 000	127 000
Dividends	0	0	0	0
Other Current Debt	252 000	257 000	138 000	119 000
Total Current Debt	914 000	603 000	427 000	285 000
Total Equity and Debt	1 368 000	708 000	552 000	569 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,04 %	−20,19 %	−115,87 %	30,15 %
Debt-to-Equity Ratio	0	0	0	0,04
Operating Profit Margin	10,3 %	−0,77 %	−11,15 %	7,98 %
Current Ratio	1,29	0,98	1,01	1,35
Quick Ratio	1,29	0,98	1,01	1,35
Equity Ratio	0,33	0,15	0,23	0,48
Gross Profit Margin	98,07 %	97,74 %	91,73 %	95,86 %