BORGUND LEGEKONTOR AS

6015 ÅLESUND

Finances

Share Ownership

Return on Equity

161,54 %

Current Ratio

0,78

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 665 000	2 612 000	2 644 000	2 540 000
Net Income	−84 000	−43 000	32 000	27 000
Total Assets	336 000	246 000	356 000	219 000
Total Equity	−52 000	33 000	76 000	44 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 665 000	2 612 000	2 644 000	2 540 000
Expenditure	2 749 000	2 655 000	2 601 000	2 495 000
Operating Profit	−84 000	−43 000	43 000	45 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−84 000	−43 000	43 000	45 000
Tax	0	0	11 000	18 000
Net Income	−84 000	−43 000	32 000	27 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 000	68 000	10 000	49 000
Total Current Assets	302 000	178 000	346 000	171 000
Total Assets	336 000	246 000	356 000	219 000
Total Retained Equity	−82 000	3 000	46 000	14 000
Total Equity	−52 000	33 000	76 000	44 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	388 000	213 000	281 000	175 000
Total Equity and Debt	336 000	246 000	356 000	219 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	75 000	0	0	0
Other Income	2 590 000	2 612 000	2 644 000	2 540 000
Revenue	2 665 000	2 612 000	2 644 000	2 540 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 551 000	1 106 000	1 056 000	1 013 000
Depreciation	33 000	29 000	38 000	79 000
Impairment	0	0	0	0
Expenditure	2 749 000	2 655 000	2 601 000	2 495 000
Operating Profit	−84 000	−43 000	43 000	45 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−84 000	−43 000	32 000	27 000

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	34 000	68 000	10 000	49 000
Total Tangible Assets	34 000	68 000	10 000	49 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	34 000	68 000	10 000	49 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	109 000	133 000	309 000	86 000
Total Current Assets	302 000	178 000	346 000	171 000
Total Assets	336 000	246 000	356 000	219 000
Total Equity	−52 000	33 000	76 000	44 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	85 000	45 000	4 000	−2 000
Unpaid Taxes	72 000	45 000	56 000	54 000
Dividends	0	0	0	0
Other Current Debt	232 000	123 000	210 000	106 000
Total Current Debt	388 000	213 000	281 000	175 000
Total Equity and Debt	336 000	246 000	356 000	219 000

Financial indicators	2022	2021	2020	2019
Return on Equity	161,54 %	−130,3 %	42,11 %	61,36 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−3,15 %	−1,65 %	1,63 %	1,77 %
Current Ratio	0,78	0,84	1,23	0,98
Quick Ratio	0,78	0,84	1,23	0,98
Equity Ratio	−0,15	0,13	0,21	0,2
Gross Profit Margin	100 %	100 %	100 %	100 %