BYGGVISUALISERING AS

3233 SANDEFJORD

Finances

Share Ownership

Return on Equity

−480 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	60 000	70 000	56 000	399 000
Net Income	−24 000	21 000	1 000	−4 000
Total Assets	41 000	43 000	47 000	84 000
Total Equity	5 000	29 000	7 000	6 000

Income (NOK)	2022	2021	2020	2019
Revenue	60 000	70 000	56 000	399 000
Expenditure	85 000	48 000	56 000	403 000
Operating Profit	−24 000	21 000	1 000	−4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−24 000	21 000	1 000	−4 000
Tax	0	0	0	0
Net Income	−24 000	21 000	1 000	−4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	16 000	31 000
Total Current Assets	41 000	43 000	31 000	54 000
Total Assets	41 000	43 000	47 000	84 000
Total Retained Equity	−25 000	−1 000	−23 000	−24 000
Total Equity	5 000	29 000	7 000	6 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	37 000	14 000	39 000	78 000
Total Equity and Debt	41 000	43 000	47 000	84 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	60 000	70 000	56 000	399 000
Other Income	0	0	0	0
Revenue	60 000	70 000	56 000	399 000
Cost of Goods Sold	0	0	2 000	50 000
Salary Costs	81 000	0	4 000	218 000
Depreciation	0	16 000	15 000	10 000
Impairment	0	0	0	0
Expenditure	85 000	48 000	56 000	403 000
Operating Profit	−24 000	21 000	1 000	−4 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−24 000	21 000	1 000	−4 000

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	16 000	31 000
Total Tangible Assets	0	0	16 000	31 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	16 000	31 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	41 000	43 000	31 000	21 000
Total Current Assets	41 000	43 000	31 000	54 000
Total Assets	41 000	43 000	47 000	84 000
Total Equity	5 000	29 000	7 000	6 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	3 000
Unpaid Taxes	28 000	13 000	20 000	52 000
Dividends	0	0	0	0
Other Current Debt	9 000	0	20 000	34 000
Total Current Debt	37 000	14 000	39 000	78 000
Total Equity and Debt	41 000	43 000	47 000	84 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−480 %	72,41 %	14,29 %	−66,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−40 %	30 %	1,79 %	−1 %
Current Ratio	1,11	3,07	0,79	0,69
Quick Ratio	1,11	3,07	0,79	0,69
Equity Ratio	0,12	0,67	0,15	0,07
Gross Profit Margin	100 %	100 %	96,43 %	87,47 %