BOIT AS

0757 OSLO

Finances

Share Ownership

Return on Equity

238,8 %

Current Ratio

1,06

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 788 000	8 547 000	15 808 000	11 976 000
Net Income	1 588 000	46 000	417 000	109 000
Total Assets	5 058 000	1 428 000	1 565 000	2 278 000
Total Equity	665 000	345 000	298 000	−119 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 788 000	8 547 000	15 808 000	11 976 000
Expenditure	18 816 000	8 487 000	15 369 000	11 835 000
Operating Profit	1 972 000	60 000	440 000	140 000
Financial Income	0	0	0	0
Financial Costs	10 000	14 000	23 000	31 000
Financial Balance	−10 000	−14 000	−23 000	−31 000
Earnings Before Tax	1 962 000	46 000	417 000	109 000
Tax	375 000	0	0	0
Net Income	1 588 000	46 000	417 000	109 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	413 000	195 000	176 000	237 000
Total Current Assets	4 645 000	1 232 000	1 389 000	2 041 000
Total Assets	5 058 000	1 428 000	1 565 000	2 278 000
Total Retained Equity	415 000	95 000	48 000	−369 000
Total Equity	665 000	345 000	298 000	−119 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 392 000	1 083 000	1 266 000	2 396 000
Total Equity and Debt	5 058 000	1 428 000	1 565 000	2 278 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 788 000	8 547 000	15 808 000	11 976 000
Other Income	0	0	0	0
Revenue	20 788 000	8 547 000	15 808 000	11 976 000
Cost of Goods Sold	9 764 000	2 919 000	8 497 000	6 697 000
Salary Costs	6 663 000	4 229 000	5 236 000	4 101 000
Depreciation	106 000	61 000	61 000	57 000
Impairment	0	0	0	0
Expenditure	18 816 000	8 487 000	15 369 000	11 835 000
Operating Profit	1 972 000	60 000	440 000	140 000
Financial Income	0	0	0	0
Financial Costs	10 000	14 000	23 000	31 000
Financial Balance	−10 000	−14 000	−23 000	−31 000
Dividends	0	0	0	0
Net Income	1 588 000	46 000	417 000	109 000

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	77 000	23 000	40 000	57 000
Fixtures	256 000	92 000	136 000	180 000
Total Tangible Assets	333 000	115 000	176 000	237 000
Total Fiancial Fixed Assets	80 000	80 000	0	0
Total Fixed Assets	413 000	195 000	176 000	237 000
Stock	80 000	92 000	66 000	40 000
Total Investments	0	0	0	0
Cash, Bank	2 508 000	976 000	230 000	493 000
Total Current Assets	4 645 000	1 232 000	1 389 000	2 041 000
Total Assets	5 058 000	1 428 000	1 565 000	2 278 000
Total Equity	665 000	345 000	298 000	−119 000
Short-Term Group Debt	1 300 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 292 000	91 000	147 000	888 000
Unpaid Taxes	1 140 000	626 000	595 000	779 000
Dividends	0	0	0	0
Other Current Debt	318 000	366 000	524 000	730 000
Total Current Debt	4 392 000	1 083 000	1 266 000	2 396 000
Total Equity and Debt	5 058 000	1 428 000	1 565 000	2 278 000

Financial indicators	2022	2021	2020	2019
Return on Equity	238,8 %	13,33 %	139,93 %	−91,6 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	9,49 %	0,7 %	2,78 %	1,17 %
Current Ratio	1,06	1,14	1,1	0,85
Quick Ratio	1,08	1,24	1,16	0,87
Equity Ratio	0,13	0,24	0,19	−0,05
Gross Profit Margin	53,03 %	65,85 %	46,25 %	44,08 %