MS BYGG AS

0667 OSLO

Finances

Share Ownership

Return on Equity

89,34 %

Current Ratio

0,42

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 963 000	13 553 000	17 245 000	16 454 000
Net Income	−1 316 000	−1 185 000	−924 000	505 000
Total Assets	1 390 000	2 738 000	2 792 000	4 151 000
Total Equity	−1 473 000	−156 000	1 136 000	2 492 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 963 000	13 553 000	17 245 000	16 454 000
Expenditure	18 240 000	14 869 000	18 262 000	15 686 000
Operating Profit	−1 277 000	−1 316 000	−1 016 000	768 000
Financial Income	13 000	149 000	15 000	7 000
Financial Costs	53 000	19 000	39 000	99 000
Financial Balance	−40 000	130 000	−24 000	−92 000
Earnings Before Tax	−1 316 000	−1 185 000	−1 041 000	675 000
Tax	0	0	−117 000	170 000
Net Income	−1 316 000	−1 185 000	−924 000	505 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	183 000	471 000	796 000	1 411 000
Total Current Assets	1 207 000	2 267 000	1 996 000	2 740 000
Total Assets	1 390 000	2 738 000	2 792 000	4 151 000
Total Retained Equity	−1 503 000	−186 000	1 106 000	2 462 000
Total Equity	−1 473 000	−156 000	1 136 000	2 492 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 862 000	2 894 000	1 655 000	1 659 000
Total Equity and Debt	1 390 000	2 738 000	2 792 000	4 151 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 963 000	13 496 000	17 245 000	16 431 000
Other Income	0	57 000	0	22 000
Revenue	16 963 000	13 553 000	17 245 000	16 454 000
Cost of Goods Sold	6 689 000	3 707 000	8 374 000	7 511 000
Salary Costs	8 363 000	7 693 000	6 146 000	5 112 000
Depreciation	313 000	368 000	363 000	437 000
Impairment	0	0	0	0
Expenditure	18 240 000	14 869 000	18 262 000	15 686 000
Operating Profit	−1 277 000	−1 316 000	−1 016 000	768 000
Financial Income	13 000	149 000	15 000	7 000
Financial Costs	53 000	19 000	39 000	99 000
Financial Balance	−40 000	130 000	−24 000	−92 000
Dividends	0	108 000	432 000	0
Net Income	−1 316 000	−1 185 000	−924 000	505 000

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	120 000	433 000	758 000	1 105 000
Total Tangible Assets	120 000	433 000	758 000	1 105 000
Total Fiancial Fixed Assets	63 000	38 000	38 000	305 000
Total Fixed Assets	183 000	471 000	796 000	1 411 000
Stock	0	0	0	0
Total Investments	90 000	90 000	40 000	0
Cash, Bank	731 000	1 619 000	996 000	750 000
Total Current Assets	1 207 000	2 267 000	1 996 000	2 740 000
Total Assets	1 390 000	2 738 000	2 792 000	4 151 000
Total Equity	−1 473 000	−156 000	1 136 000	2 492 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	548 000	311 000	198 000	337 000
Unpaid Taxes	1 011 000	1 564 000	761 000	841 000
Dividends	0	108 000	432 000	0
Other Current Debt	1 304 000	1 019 000	696 000	301 000
Total Current Debt	2 862 000	2 894 000	1 655 000	1 659 000
Total Equity and Debt	1 390 000	2 738 000	2 792 000	4 151 000

Financial indicators	2022	2021	2020	2019
Return on Equity	89,34 %	759,62 %	−81,34 %	20,26 %
Debt-to-Equity Ratio	−0	−0	0	0
Operating Profit Margin	−7,53 %	−9,71 %	−5,89 %	4,67 %
Current Ratio	0,42	0,78	1,21	1,65
Quick Ratio	0,42	0,78	1,21	1,65
Equity Ratio	−1,06	−0,06	0,41	0,6
Gross Profit Margin	60,57 %	72,65 %	51,44 %	54,35 %