BØ 2000 CONSULTING AS

3800 BØ I TELEMARK

Finances

Return on Equity

56,42 %

Current Ratio

1,11

Debt-to-Equity Ratio

−1,8

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 413 000	1 083 000	2 029 000	1 899 000
Net Income	−4 149 000	−2 720 000	2 482 000	−1 948 000
Total Assets	20 654 000	28 169 000	13 400 000	10 924 000
Total Equity	−7 354 000	−3 205 000	−485 000	−2 968 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 413 000	1 083 000	2 029 000	1 899 000
Expenditure	1 197 000	1 225 000	991 000	1 245 000
Operating Profit	216 000	−141 000	1 037 000	654 000
Financial Income	5 000	0	1 955 000	0
Financial Costs	4 446 000	2 779 000	361 000	2 391 000
Financial Balance	−4 441 000	−2 779 000	1 594 000	−2 391 000
Earnings Before Tax	−4 225 000	−2 920 000	2 631 000	−1 738 000
Tax	−76 000	−200 000	149 000	211 000
Net Income	−4 149 000	−2 720 000	2 482 000	−1 948 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 254 000	11 247 000	12 801 000	10 636 000
Total Current Assets	16 400 000	16 922 000	599 000	288 000
Total Assets	20 654 000	28 169 000	13 400 000	10 924 000
Total Retained Equity	−11 254 000	−7 105 000	−4 385 000	−6 868 000
Total Equity	−7 354 000	−3 205 000	−485 000	−2 968 000
Total Long-Term Debt	13 233 000	10 771 000	12 933 000	13 236 000
Total Current Debt	14 776 000	20 603 000	952 000	655 000
Total Equity and Debt	20 654 000	28 169 000	13 400 000	10 924 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	918 000	1 050 000	1 806 000	1 596 000
Other Income	495 000	34 000	224 000	303 000
Revenue	1 413 000	1 083 000	2 029 000	1 899 000
Cost of Goods Sold	419 000	0	0	0
Salary Costs	0	0	342 000	228 000
Depreciation	118 000	194 000	199 000	204 000
Impairment	0	0	0	0
Expenditure	1 197 000	1 225 000	991 000	1 245 000
Operating Profit	216 000	−141 000	1 037 000	654 000
Financial Income	5 000	0	1 955 000	0
Financial Costs	4 446 000	2 779 000	361 000	2 391 000
Financial Balance	−4 441 000	−2 779 000	1 594 000	−2 391 000
Dividends	0	0	0	0
Net Income	−4 149 000	−2 720 000	2 482 000	−1 948 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 717 000	7 031 000	7 634 000	7 424 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 717 000	7 031 000	7 634 000	7 424 000
Total Fiancial Fixed Assets	537 000	4 216 000	5 167 000	3 212 000
Total Fixed Assets	4 254 000	11 247 000	12 801 000	10 636 000
Stock	0	16 320 000	0	0
Total Investments	0	0	0	0
Cash, Bank	205 000	22 000	9 000	0
Total Current Assets	16 400 000	16 922 000	599 000	288 000
Total Assets	20 654 000	28 169 000	13 400 000	10 924 000
Total Equity	−7 354 000	−3 205 000	−485 000	−2 968 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 233 000	10 771 000	12 933 000	13 236 000
Creditors	432 000	474 000	177 000	103 000
Unpaid Taxes	38 000	0	68 000	12 000
Dividends	0	0	0	0
Other Current Debt	11 083 000	3 935 000	562 000	457 000
Total Current Debt	14 776 000	20 603 000	952 000	655 000
Total Equity and Debt	20 654 000	28 169 000	13 400 000	10 924 000

Financial indicators	2022	2021	2020	2019
Return on Equity	56,42 %	84,87 %	−511,75 %	65,63 %
Debt-to-Equity Ratio	−1,8	−3,36	−26,67	−4,46
Operating Profit Margin	15,29 %	−13,02 %	51,11 %	34,44 %
Current Ratio	1,11	0,82	0,63	0,44
Quick Ratio	1,11	3,95	0,63	0,44
Equity Ratio	−0,36	−0,11	−0,04	−0,27
Gross Profit Margin	70,35 %	100 %	100 %	100 %