BYGGETUN EIENDOM AS

8907 BRØNNØYSUND

Finances

Return on Equity

−6,25 %

Current Ratio

9,27

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 210 000	2 266 000	418 000	911 000
Net Income	−2 201 000	35 847 000	−272 000	3 000
Total Assets	39 341 000	50 595 000	9 755 000	10 346 000
Total Equity	35 215 000	37 953 000	1 586 000	1 793 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 210 000	2 266 000	418 000	911 000
Expenditure	1 138 000	1 882 000	1 146 000	849 000
Operating Profit	72 000	384 000	−728 000	62 000
Financial Income	969 000	34 888 000	556 000	406 000
Financial Costs	2 977 000	73 000	119 000	457 000
Financial Balance	−2 008 000	34 815 000	437 000	−51 000
Earnings Before Tax	−1 936 000	35 200 000	−291 000	10 000
Tax	265 000	−647 000	−19 000	7 000
Net Income	−2 201 000	35 847 000	−272 000	3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 061 000	11 446 000	6 831 000	5 053 000
Total Current Assets	7 280 000	39 150 000	2 924 000	5 292 000
Total Assets	39 341 000	50 595 000	9 755 000	10 346 000
Total Retained Equity	33 510 000	36 248 000	870 000	1 143 000
Total Equity	35 215 000	37 953 000	1 586 000	1 793 000
Total Long-Term Debt	3 340 000	11 318 000	7 977 000	7 694 000
Total Current Debt	785 000	1 325 000	193 000	858 000
Total Equity and Debt	39 341 000	50 595 000	9 755 000	10 346 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 210 000	2 266 000	418 000	911 000
Revenue	1 210 000	2 266 000	418 000	911 000
Cost of Goods Sold	0	691 000	0	0
Salary Costs	269 000	155 000	81 000	2 000
Depreciation	491 000	387 000	369 000	367 000
Impairment	0	0	0	0
Expenditure	1 138 000	1 882 000	1 146 000	849 000
Operating Profit	72 000	384 000	−728 000	62 000
Financial Income	969 000	34 888 000	556 000	406 000
Financial Costs	2 977 000	73 000	119 000	457 000
Financial Balance	−2 008 000	34 815 000	437 000	−51 000
Dividends	0	0	0	0
Net Income	−2 201 000	35 847 000	−272 000	3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	517 000	519 000	0	0
Real Eastate	6 240 000	5 287 000	2 393 000	2 645 000
Machinery and Plant Facilities	80 000	90 000	0	0
Fixtures	541 000	52 000	87 000	65 000
Total Tangible Assets	6 862 000	5 429 000	2 480 000	2 711 000
Total Fiancial Fixed Assets	24 683 000	5 498 000	4 352 000	2 342 000
Total Fixed Assets	32 061 000	11 446 000	6 831 000	5 053 000
Stock	2 147 000	2 147 000	630 000	630 000
Total Investments	4 213 000	6 884 000	0	0
Cash, Bank	664 000	1 581 000	152 000	2 099 000
Total Current Assets	7 280 000	39 150 000	2 924 000	5 292 000
Total Assets	39 341 000	50 595 000	9 755 000	10 346 000
Total Equity	35 215 000	37 953 000	1 586 000	1 793 000
Short-Term Group Debt	689 000	0	0	779 000
Total Long-Term Debt	3 340 000	11 318 000	7 977 000	7 694 000
Creditors	26 000	1 188 000	24 000	7 000
Unpaid Taxes	23 000	19 000	24 000	2 000
Dividends	0	0	0	0
Other Current Debt	48 000	93 000	144 000	62 000
Total Current Debt	785 000	1 325 000	193 000	858 000
Total Equity and Debt	39 341 000	50 595 000	9 755 000	10 346 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,25 %	94,45 %	−17,15 %	0,17 %
Debt-to-Equity Ratio	0,09	0,3	5,03	4,29
Operating Profit Margin	5,95 %	16,95 %	−174,16 %	6,81 %
Current Ratio	9,27	29,55	15,15	6,17
Quick Ratio	−5,35	−47,63	−6,69	23,21
Equity Ratio	0,9	0,75	0,16	0,17
Gross Profit Margin	100 %	69,51 %	100 %	100 %