BK DRIFT AS

0973 OSLO

Finances

Share Ownership

Return on Equity

−4,01 %

Current Ratio

1,64

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 898 000	4 988 000	2 983 000	2 755 000
Net Income	−42 000	113 000	89 000	681 000
Total Assets	2 128 000	1 940 000	1 274 000	1 239 000
Total Equity	1 047 000	1 089 000	976 000	887 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 898 000	4 988 000	2 983 000	2 755 000
Expenditure	5 901 000	4 883 000	2 662 000	2 069 000
Operating Profit	−2 000	106 000	321 000	686 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	9 000	1 000	0	7 000
Financial Balance	−8 000	−1 000	1 000	−5 000
Earnings Before Tax	−10 000	105 000	322 000	681 000
Tax	32 000	−8 000	233 000	0
Net Income	−42 000	113 000	89 000	681 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	507 000	263 000	307 000	173 000
Total Current Assets	1 621 000	1 677 000	967 000	1 067 000
Total Assets	2 128 000	1 940 000	1 274 000	1 239 000
Total Retained Equity	1 017 000	1 059 000	946 000	857 000
Total Equity	1 047 000	1 089 000	976 000	887 000
Total Long-Term Debt	95 000	47 000	81 000	36 000
Total Current Debt	986 000	805 000	217 000	316 000
Total Equity and Debt	2 128 000	1 940 000	1 274 000	1 239 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 898 000	4 988 000	2 983 000	2 755 000
Other Income	0	0	0	0
Revenue	5 898 000	4 988 000	2 983 000	2 755 000
Cost of Goods Sold	542 000	381 000	244 000	338 000
Salary Costs	4 002 000	3 242 000	1 738 000	1 366 000
Depreciation	127 000	130 000	112 000	0
Impairment	0	0	0	0
Expenditure	5 901 000	4 883 000	2 662 000	2 069 000
Operating Profit	−2 000	106 000	321 000	686 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	9 000	1 000	0	7 000
Financial Balance	−8 000	−1 000	1 000	−5 000
Dividends	0	0	0	0
Net Income	−42 000	113 000	89 000	681 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	4 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	507 000	263 000	303 000	173 000
Total Tangible Assets	507 000	263 000	303 000	173 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	507 000	263 000	307 000	173 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 462 000	1 025 000	944 000	889 000
Total Current Assets	1 621 000	1 677 000	967 000	1 067 000
Total Assets	2 128 000	1 940 000	1 274 000	1 239 000
Total Equity	1 047 000	1 089 000	976 000	887 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	95 000	47 000	81 000	36 000
Creditors	157 000	−42 000	20 000	0
Unpaid Taxes	410 000	465 000	231 000	188 000
Dividends	0	0	0	0
Other Current Debt	418 000	362 000	−118 000	125 000
Total Current Debt	986 000	805 000	217 000	316 000
Total Equity and Debt	2 128 000	1 940 000	1 274 000	1 239 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,01 %	10,38 %	9,12 %	76,78 %
Debt-to-Equity Ratio	0,09	0,04	0,08	0,04
Operating Profit Margin	−0,03 %	2,13 %	10,76 %	24,9 %
Current Ratio	1,64	2,08	4,46	3,38
Quick Ratio	1,64	2,08	4,46	3,38
Equity Ratio	0,49	0,56	0,77	0,72
Gross Profit Margin	90,81 %	92,36 %	91,82 %	87,73 %