BN BYGG AS

7038 TRONDHEIM

Finances

Return on Equity

35,89 %

Current Ratio

2,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	35 865 000	39 245 000	22 889 000	27 176 000
Net Income	4 399 000	4 473 000	2 719 000	688 000
Total Assets	22 857 000	17 646 000	14 220 000	9 433 000
Total Equity	12 257 000	9 858 000	8 935 000	6 216 000

Income (NOK)	2022	2021	2020	2019
Revenue	35 865 000	39 245 000	22 889 000	27 176 000
Expenditure	30 646 000	33 517 000	19 420 000	26 334 000
Operating Profit	5 220 000	5 728 000	3 469 000	842 000
Financial Income	345 000	9 000	17 000	47 000
Financial Costs	9 000	2 000	0	6 000
Financial Balance	336 000	7 000	17 000	41 000
Earnings Before Tax	5 556 000	5 735 000	3 486 000	882 000
Tax	1 157 000	1 262 000	767 000	194 000
Net Income	4 399 000	4 473 000	2 719 000	688 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	493 000	711 000	106 000	156 000
Total Current Assets	22 364 000	16 935 000	14 113 000	9 277 000
Total Assets	22 857 000	17 646 000	14 220 000	9 433 000
Total Retained Equity	12 180 000	9 782 000	8 853 000	6 134 000
Total Equity	12 257 000	9 858 000	8 935 000	6 216 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	10 600 000	7 787 000	5 283 000	3 217 000
Total Equity and Debt	22 857 000	17 646 000	14 220 000	9 433 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	35 573 000	39 240 000	22 889 000	27 176 000
Other Income	292 000	5 000	0	0
Revenue	35 865 000	39 245 000	22 889 000	27 176 000
Cost of Goods Sold	15 513 000	20 588 000	9 795 000	15 832 000
Salary Costs	13 119 000	11 043 000	8 420 000	9 288 000
Depreciation	53 000	49 000	14 000	26 000
Impairment	0	0	0	0
Expenditure	30 646 000	33 517 000	19 420 000	26 334 000
Operating Profit	5 220 000	5 728 000	3 469 000	842 000
Financial Income	345 000	9 000	17 000	47 000
Financial Costs	9 000	2 000	0	6 000
Financial Balance	336 000	7 000	17 000	41 000
Dividends	0	0	0	0
Net Income	4 399 000	4 473 000	2 719 000	688 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	2 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	51 000	103 000	33 000	46 000
Total Tangible Assets	51 000	103 000	33 000	46 000
Total Fiancial Fixed Assets	437 000	606 000	74 000	109 000
Total Fixed Assets	493 000	711 000	106 000	156 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 583 000	11 798 000	8 387 000	4 528 000
Total Current Assets	22 364 000	16 935 000	14 113 000	9 277 000
Total Assets	22 857 000	17 646 000	14 220 000	9 433 000
Total Equity	12 257 000	9 858 000	8 935 000	6 216 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	5 308 000	1 771 000	1 966 000	598 000
Unpaid Taxes	2 028 000	1 333 000	1 133 000	905 000
Dividends	0	0	0	0
Other Current Debt	2 104 000	3 419 000	1 419 000	1 522 000
Total Current Debt	10 600 000	7 787 000	5 283 000	3 217 000
Total Equity and Debt	22 857 000	17 646 000	14 220 000	9 433 000

Financial indicators	2022	2021	2020	2019
Return on Equity	35,89 %	45,37 %	30,43 %	11,07 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	14,55 %	14,6 %	15,16 %	3,1 %
Current Ratio	2,11	2,17	2,67	2,88
Quick Ratio	2,11	2,17	2,67	2,88
Equity Ratio	0,54	0,56	0,63	0,66
Gross Profit Margin	56,75 %	47,54 %	57,21 %	41,74 %