I- BYGG AS

1825 TOMTER

Finances

Share Ownership

Return on Equity

83,51 %

Current Ratio

0,11

Debt-to-Equity Ratio

−8,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	933 000	200 000	93 000	246 000
Net Income	−552 000	−743 000	−410 000	−779 000
Total Assets	7 599 000	15 470 000	703 000	1 151 000
Total Equity	−661 000	−110 000	634 000	1 043 000

Income (NOK)	2022	2021	2020	2019
Revenue	933 000	200 000	93 000	246 000
Expenditure	1 222 000	542 000	620 000	1 261 000
Operating Profit	−289 000	−342 000	−526 000	−1 016 000
Financial Income	1 000	0	1 000	22 000
Financial Costs	263 000	162 000	0	3 000
Financial Balance	−262 000	−162 000	1 000	19 000
Earnings Before Tax	−552 000	−503 000	−525 000	−997 000
Tax	0	240 000	−116 000	−219 000
Net Income	−552 000	−743 000	−410 000	−779 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 319 000	15 063 000	359 000	395 000
Total Current Assets	280 000	407 000	344 000	756 000
Total Assets	7 599 000	15 470 000	703 000	1 151 000
Total Retained Equity	−691 000	−140 000	604 000	1 013 000
Total Equity	−661 000	−110 000	634 000	1 043 000
Total Long-Term Debt	5 773 000	12 971 000	0	0
Total Current Debt	2 487 000	2 608 000	70 000	108 000
Total Equity and Debt	7 599 000	15 470 000	703 000	1 151 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	190 000	19 000	93 000	241 000
Other Income	743 000	181 000	0	5 000
Revenue	933 000	200 000	93 000	246 000
Cost of Goods Sold	0	17 000	0	17 000
Salary Costs	1 000	44 000	317 000	202 000
Depreciation	139 000	44 000	31 000	118 000
Impairment	0	0	0	0
Expenditure	1 222 000	542 000	620 000	1 261 000
Operating Profit	−289 000	−342 000	−526 000	−1 016 000
Financial Income	1 000	0	1 000	22 000
Financial Costs	263 000	162 000	0	3 000
Financial Balance	−262 000	−162 000	1 000	19 000
Dividends	0	0	0	0
Net Income	−552 000	−743 000	−410 000	−779 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	240 000	245 000
Real Eastate	7 243 000	14 968 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	75 000	95 000	119 000	150 000
Total Tangible Assets	7 319 000	15 063 000	119 000	150 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 319 000	15 063 000	359 000	395 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	79 000	359 000	197 000	490 000
Total Current Assets	280 000	407 000	344 000	756 000
Total Assets	7 599 000	15 470 000	703 000	1 151 000
Total Equity	−661 000	−110 000	634 000	1 043 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 773 000	12 971 000	0	0
Creditors	23 000	1 000	0	1 000
Unpaid Taxes	20 000	5 000	34 000	59 000
Dividends	0	0	0	0
Other Current Debt	2 445 000	2 603 000	36 000	48 000
Total Current Debt	2 487 000	2 608 000	70 000	108 000
Total Equity and Debt	7 599 000	15 470 000	703 000	1 151 000

Financial indicators	2022	2021	2020	2019
Return on Equity	83,51 %	675,45 %	−64,67 %	−74,69 %
Debt-to-Equity Ratio	−8,73	−117,92	0	0
Operating Profit Margin	−30,98 %	−171 %	−565,59 %	−413,01 %
Current Ratio	0,11	0,16	4,91	7
Quick Ratio	0,11	0,16	4,91	7
Equity Ratio	−0,09	−0,01	0,9	0,91
Gross Profit Margin	100 %	91,5 %	100 %	93,09 %