KUUSK BYGG AS

3430 SPIKKESTAD

Finances

Share Ownership

Return on Equity

171,43 %

Current Ratio

0,87

Debt-to-Equity Ratio

4,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 546 000	1 762 000	2 834 000	2 331 000
Net Income	60 000	4 000	56 000	−33 000
Total Assets	780 000	469 000	510 000	523 000
Total Equity	35 000	30 000	67 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 546 000	1 762 000	2 834 000	2 331 000
Expenditure	2 459 000	1 754 000	2 751 000	2 365 000
Operating Profit	87 000	8 000	83 000	−33 000
Financial Income	0	0	0	0
Financial Costs	13 000	0	0	0
Financial Balance	−13 000	0	0	0
Earnings Before Tax	74 000	8 000	83 000	−33 000
Tax	14 000	4 000	27 000	0
Net Income	60 000	4 000	56 000	−33 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	282 000	113 000	150 000	78 000
Total Current Assets	498 000	357 000	360 000	445 000
Total Assets	780 000	469 000	510 000	523 000
Total Retained Equity	5 000	0	37 000	−18 000
Total Equity	35 000	30 000	67 000	12 000
Total Long-Term Debt	172 000	0	0	0
Total Current Debt	572 000	439 000	443 000	511 000
Total Equity and Debt	780 000	469 000	510 000	523 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 546 000	1 762 000	2 834 000	2 331 000
Other Income	0	0	0	0
Revenue	2 546 000	1 762 000	2 834 000	2 331 000
Cost of Goods Sold	1 000	0	87 000	28 000
Salary Costs	1 953 000	1 311 000	2 226 000	1 971 000
Depreciation	67 000	41 000	29 000	46 000
Impairment	0	0	0	0
Expenditure	2 459 000	1 754 000	2 751 000	2 365 000
Operating Profit	87 000	8 000	83 000	−33 000
Financial Income	0	0	0	0
Financial Costs	13 000	0	0	0
Financial Balance	−13 000	0	0	0
Dividends	55 000	42 000	0	0
Net Income	60 000	4 000	56 000	−33 000

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	236 000	71 000	91 000	38 000
Total Tangible Assets	236 000	71 000	91 000	38 000
Total Fiancial Fixed Assets	46 000	42 000	59 000	40 000
Total Fixed Assets	282 000	113 000	150 000	78 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	242 000	114 000	288 000	235 000
Total Current Assets	498 000	357 000	360 000	445 000
Total Assets	780 000	469 000	510 000	523 000
Total Equity	35 000	30 000	67 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	172 000	0	0	0
Creditors	84 000	12 000	11 000	122 000
Unpaid Taxes	237 000	206 000	229 000	248 000
Dividends	55 000	42 000	0	0
Other Current Debt	182 000	176 000	191 000	141 000
Total Current Debt	572 000	439 000	443 000	511 000
Total Equity and Debt	780 000	469 000	510 000	523 000

Financial indicators	2022	2021	2020	2019
Return on Equity	171,43 %	13,33 %	83,58 %	−275 %
Debt-to-Equity Ratio	4,91	0	0	0
Operating Profit Margin	3,42 %	0,45 %	2,93 %	−1,42 %
Current Ratio	0,87	0,81	0,81	0,87
Quick Ratio	0,87	0,81	0,81	0,87
Equity Ratio	0,04	0,06	0,13	0,02
Gross Profit Margin	99,96 %	100 %	96,93 %	98,8 %