BOMAN AS

2317 HAMAR

Finances

Return on Equity

1 258,94 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 275 000	3 569 000	2 856 000	3 471 000
Net Income	1 901 000	899 000	870 000	1 291 000
Total Assets	3 342 000	2 032 000	1 654 000	2 415 000
Total Equity	151 000	150 000	151 000	151 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 275 000	3 569 000	2 856 000	3 471 000
Expenditure	2 839 000	2 418 000	1 743 000	1 814 000
Operating Profit	2 436 000	1 151 000	1 113 000	1 657 000
Financial Income	2 000	2 000	3 000	4 000
Financial Costs	0	0	1 000	6 000
Financial Balance	2 000	2 000	2 000	−2 000
Earnings Before Tax	2 437 000	1 153 000	1 115 000	1 655 000
Tax	536 000	254 000	245 000	364 000
Net Income	1 901 000	899 000	870 000	1 291 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 000	31 000	0	0
Total Current Assets	3 311 000	2 001 000	1 654 000	2 415 000
Total Assets	3 342 000	2 032 000	1 654 000	2 415 000
Total Retained Equity	1 000	0	1 000	1 000
Total Equity	151 000	150 000	151 000	151 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 191 000	1 882 000	1 503 000	2 265 000
Total Equity and Debt	3 342 000	2 032 000	1 654 000	2 415 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 275 000	3 569 000	2 856 000	3 471 000
Other Income	0	0	0	0
Revenue	5 275 000	3 569 000	2 856 000	3 471 000
Cost of Goods Sold	353 000	188 000	72 000	47 000
Salary Costs	2 157 000	1 903 000	1 462 000	1 546 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 839 000	2 418 000	1 743 000	1 814 000
Operating Profit	2 436 000	1 151 000	1 113 000	1 657 000
Financial Income	2 000	2 000	3 000	4 000
Financial Costs	0	0	1 000	6 000
Financial Balance	2 000	2 000	2 000	−2 000
Dividends	1 900 000	900 000	870 000	0
Net Income	1 901 000	899 000	870 000	1 291 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	31 000	31 000	0	0
Total Fixed Assets	31 000	31 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 105 000	779 000	1 285 000	1 916 000
Total Current Assets	3 311 000	2 001 000	1 654 000	2 415 000
Total Assets	3 342 000	2 032 000	1 654 000	2 415 000
Total Equity	151 000	150 000	151 000	151 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	59 000	65 000	0	22 000
Unpaid Taxes	466 000	433 000	247 000	420 000
Dividends	1 900 000	900 000	870 000	0
Other Current Debt	230 000	231 000	141 000	167 000
Total Current Debt	3 191 000	1 882 000	1 503 000	2 265 000
Total Equity and Debt	3 342 000	2 032 000	1 654 000	2 415 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 258,94 %	599,33 %	576,16 %	854,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	46,18 %	32,25 %	38,97 %	47,74 %
Current Ratio	1,04	1,06	1,1	1,07
Quick Ratio	1,04	1,06	1,1	1,07
Equity Ratio	0,05	0,07	0,09	0,06
Gross Profit Margin	93,31 %	94,73 %	97,48 %	98,65 %