BYGG PROSJEKT C. O. AS

1458 FJELLSTRAND

Finances

Share Ownership

Return on Equity

22,53 %

Current Ratio

2,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 153 000	3 518 000	1 380 000	2 427 000
Net Income	130 000	59 000	84 000	39 000
Total Assets	885 000	804 000	732 000	783 000
Total Equity	577 000	447 000	388 000	304 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 153 000	3 518 000	1 380 000	2 427 000
Expenditure	2 983 000	3 440 000	1 270 000	2 374 000
Operating Profit	170 000	77 000	109 000	52 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Earnings Before Tax	170 000	77 000	110 000	52 000
Tax	41 000	18 000	26 000	13 000
Net Income	130 000	59 000	84 000	39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	251 000	278 000	245 000	360 000
Total Current Assets	634 000	526 000	487 000	422 000
Total Assets	885 000	804 000	732 000	783 000
Total Retained Equity	477 000	347 000	288 000	204 000
Total Equity	577 000	447 000	388 000	304 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	309 000	357 000	344 000	479 000
Total Equity and Debt	885 000	804 000	732 000	783 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 188 000	3 518 000	1 380 000	2 427 000
Other Income	−34 000	0	0	0
Revenue	3 153 000	3 518 000	1 380 000	2 427 000
Cost of Goods Sold	1 335 000	2 236 000	402 000	1 238 000
Salary Costs	852 000	591 000	398 000	559 000
Depreciation	118 000	129 000	115 000	154 000
Impairment	0	0	0	0
Expenditure	2 983 000	3 440 000	1 270 000	2 374 000
Operating Profit	170 000	77 000	109 000	52 000
Financial Income	0	0	1 000	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	1 000	−1 000
Dividends	0	0	0	0
Net Income	130 000	59 000	84 000	39 000

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	106 000	211 000	245 000	358 000
Fixtures	98 000	67 000	0	2 000
Total Tangible Assets	204 000	278 000	245 000	360 000
Total Fiancial Fixed Assets	47 000	0	0	0
Total Fixed Assets	251 000	278 000	245 000	360 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	634 000	422 000	487 000	422 000
Total Current Assets	634 000	526 000	487 000	422 000
Total Assets	885 000	804 000	732 000	783 000
Total Equity	577 000	447 000	388 000	304 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	91 000	15 000	14 000	42 000
Unpaid Taxes	79 000	134 000	107 000	198 000
Dividends	0	0	0	0
Other Current Debt	99 000	190 000	197 000	226 000
Total Current Debt	309 000	357 000	344 000	479 000
Total Equity and Debt	885 000	804 000	732 000	783 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,53 %	13,2 %	21,65 %	12,83 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	5,39 %	2,19 %	7,9 %	2,14 %
Current Ratio	2,05	1,47	1,42	0,88
Quick Ratio	2,05	1,47	1,42	0,88
Equity Ratio	0,65	0,56	0,53	0,39
Gross Profit Margin	57,66 %	36,44 %	70,87 %	48,99 %