BOINNOVA AS

3840 SELJORD

Finances

Share Ownership

Return on Equity

17,79 %

Current Ratio

0,83

Debt-to-Equity Ratio

4,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 110 000	2 140 000	6 854 000	2 975 000
Net Income	993 000	1 086 000	420 000	491 000
Total Assets	32 190 000	32 055 000	32 074 000	35 927 000
Total Equity	5 582 000	4 589 000	3 502 000	2 764 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 110 000	2 140 000	6 854 000	2 975 000
Expenditure	652 000	603 000	5 849 000	1 751 000
Operating Profit	1 457 000	1 537 000	1 005 000	1 224 000
Financial Income	0	0	1 000	1 000
Financial Costs	464 000	451 000	585 000	733 000
Financial Balance	−464 000	−451 000	−584 000	−732 000
Earnings Before Tax	993 000	1 086 000	420 000	491 000
Tax	0	0	0	0
Net Income	993 000	1 086 000	420 000	491 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 857 000	31 857 000	31 857 000	31 929 000
Total Current Assets	333 000	198 000	217 000	3 998 000
Total Assets	32 190 000	32 055 000	32 074 000	35 927 000
Total Retained Equity	−2 062 000	−3 055 000	−4 099 000	−4 519 000
Total Equity	5 582 000	4 589 000	3 502 000	2 764 000
Total Long-Term Debt	26 208 000	27 082 000	27 948 000	32 143 000
Total Current Debt	400 000	385 000	623 000	1 019 000
Total Equity and Debt	32 190 000	32 055 000	32 074 000	35 927 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	4 719 000	832 000
Other Income	2 110 000	2 140 000	2 135 000	2 143 000
Revenue	2 110 000	2 140 000	6 854 000	2 975 000
Cost of Goods Sold	0	0	4 980 000	310 000
Salary Costs	0	−44 000	−6 000	346 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	652 000	603 000	5 849 000	1 751 000
Operating Profit	1 457 000	1 537 000	1 005 000	1 224 000
Financial Income	0	0	1 000	1 000
Financial Costs	464 000	451 000	585 000	733 000
Financial Balance	−464 000	−451 000	−584 000	−732 000
Dividends	0	0	0	0
Net Income	993 000	1 086 000	420 000	491 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	31 857 000	31 857 000	31 857 000	31 857 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	31 857 000	31 857 000	31 857 000	31 857 000
Total Fiancial Fixed Assets	0	0	0	72 000
Total Fixed Assets	31 857 000	31 857 000	31 857 000	31 929 000
Stock	0	0	0	3 728 000
Total Investments	0	0	0	0
Cash, Bank	235 000	38 000	1 000	38 000
Total Current Assets	333 000	198 000	217 000	3 998 000
Total Assets	32 190 000	32 055 000	32 074 000	35 927 000
Total Equity	5 582 000	4 589 000	3 502 000	2 764 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	26 208 000	27 082 000	27 948 000	32 143 000
Creditors	72 000	111 000	216 000	0
Unpaid Taxes	0	0	2 000	16 000
Dividends	0	0	0	0
Other Current Debt	328 000	274 000	405 000	884 000
Total Current Debt	400 000	385 000	623 000	1 019 000
Total Equity and Debt	32 190 000	32 055 000	32 074 000	35 927 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,79 %	23,67 %	11,99 %	17,76 %
Debt-to-Equity Ratio	4,7	5,9	7,98	11,63
Operating Profit Margin	69,05 %	71,82 %	14,66 %	41,14 %
Current Ratio	0,83	0,51	0,35	3,92
Quick Ratio	0,83	0,51	0,35	−1,48
Equity Ratio	0,17	0,14	0,11	0,08
Gross Profit Margin	100 %	100 %	27,34 %	89,58 %