BOA EIENDOMSMEGLING OSLO VEST AS

0667 OSLO

Finances

Return on Equity

−74,69 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	15 856 000	21 871 000	19 102 000	14 031 000
Net Income	−475 000	2 003 000	2 819 000	−677 000
Total Assets	3 806 000	5 233 000	8 538 000	3 659 000
Total Equity	636 000	1 111 000	4 283 000	1 464 000

Income (NOK)	2022	2021	2020	2019
Revenue	15 856 000	21 871 000	19 102 000	14 031 000
Expenditure	16 462 000	19 297 000	15 519 000	14 921 000
Operating Profit	−606 000	2 574 000	3 583 000	−889 000
Financial Income	4 000	5 000	21 000	52 000
Financial Costs	2 000	3 000	2 000	45 000
Financial Balance	2 000	2 000	19 000	7 000
Earnings Before Tax	−604 000	2 575 000	3 603 000	−883 000
Tax	−129 000	572 000	784 000	−206 000
Net Income	−475 000	2 003 000	2 819 000	−677 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	390 000	449 000	680 000	968 000
Total Current Assets	3 416 000	4 784 000	7 858 000	2 691 000
Total Assets	3 806 000	5 233 000	8 538 000	3 659 000
Total Retained Equity	536 000	1 011 000	4 183 000	1 364 000
Total Equity	636 000	1 111 000	4 283 000	1 464 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 169 000	4 121 000	4 256 000	2 195 000
Total Equity and Debt	3 806 000	5 233 000	8 538 000	3 659 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 580 000	21 644 000	18 696 000	13 873 000
Other Income	275 000	226 000	406 000	158 000
Revenue	15 856 000	21 871 000	19 102 000	14 031 000
Cost of Goods Sold	3 847 000	3 741 000	3 315 000	5 044 000
Salary Costs	9 278 000	11 310 000	9 039 000	6 886 000
Depreciation	115 000	146 000	161 000	152 000
Impairment	0	0	0	0
Expenditure	16 462 000	19 297 000	15 519 000	14 921 000
Operating Profit	−606 000	2 574 000	3 583 000	−889 000
Financial Income	4 000	5 000	21 000	52 000
Financial Costs	2 000	3 000	2 000	45 000
Financial Balance	2 000	2 000	19 000	7 000
Dividends	0	0	0	0
Net Income	−475 000	2 003 000	2 819 000	−677 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	152 000	23 000	27 000	206 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	176 000	263 000	391 000	400 000
Total Tangible Assets	176 000	263 000	391 000	400 000
Total Fiancial Fixed Assets	63 000	163 000	263 000	363 000
Total Fixed Assets	390 000	449 000	680 000	968 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 646 000	2 009 000	3 198 000	1 257 000
Total Current Assets	3 416 000	4 784 000	7 858 000	2 691 000
Total Assets	3 806 000	5 233 000	8 538 000	3 659 000
Total Equity	636 000	1 111 000	4 283 000	1 464 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	383 000	374 000	393 000	413 000
Unpaid Taxes	687 000	1 152 000	1 487 000	559 000
Dividends	0	0	0	0
Other Current Debt	2 099 000	2 027 000	1 772 000	1 222 000
Total Current Debt	3 169 000	4 121 000	4 256 000	2 195 000
Total Equity and Debt	3 806 000	5 233 000	8 538 000	3 659 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−74,69 %	180,29 %	65,82 %	−46,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3,82 %	11,77 %	18,76 %	−6,34 %
Current Ratio	1,08	1,16	1,85	1,23
Quick Ratio	1,08	1,16	1,85	1,23
Equity Ratio	0,17	0,21	0,5	0,4
Gross Profit Margin	75,74 %	82,9 %	82,65 %	64,05 %