BYGGTEKNIKER BOGEN AS

3322 FISKUM

Finances

Share Ownership

Return on Equity

−17,1 %

Current Ratio

2,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	423 000	518 000	390 000	525 000
Net Income	−92 000	110 000	177 000	286 000
Total Assets	819 000	883 000	719 000	543 000
Total Equity	538 000	631 000	520 000	344 000

Income (NOK)	2022	2021	2020	2019
Revenue	423 000	518 000	390 000	525 000
Expenditure	519 000	382 000	217 000	242 000
Operating Profit	−96 000	137 000	174 000	283 000
Financial Income	4 000	2 000	3 000	3 000
Financial Costs	0	0	0	0
Financial Balance	4 000	2 000	3 000	3 000
Earnings Before Tax	−92 000	138 000	177 000	286 000
Tax	0	28 000	0	0
Net Income	−92 000	110 000	177 000	286 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	257 000	0	0	5 000
Total Current Assets	562 000	883 000	719 000	538 000
Total Assets	819 000	883 000	719 000	543 000
Total Retained Equity	498 000	591 000	480 000	304 000
Total Equity	538 000	631 000	520 000	344 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	280 000	252 000	199 000	200 000
Total Equity and Debt	819 000	883 000	719 000	543 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	423 000	518 000	390 000	525 000
Other Income	0	0	0	0
Revenue	423 000	518 000	390 000	525 000
Cost of Goods Sold	44 000	38 000	1 000	0
Salary Costs	352 000	246 000	138 000	138 000
Depreciation	29 000	0	5 000	16 000
Impairment	0	0	0	0
Expenditure	519 000	382 000	217 000	242 000
Operating Profit	−96 000	137 000	174 000	283 000
Financial Income	4 000	2 000	3 000	3 000
Financial Costs	0	0	0	0
Financial Balance	4 000	2 000	3 000	3 000
Dividends	0	0	0	0
Net Income	−92 000	110 000	177 000	286 000

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	4 000
Fixtures	257 000	0	0	1 000
Total Tangible Assets	257 000	0	0	5 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	257 000	0	0	5 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	531 000	825 000	699 000	492 000
Total Current Assets	562 000	883 000	719 000	538 000
Total Assets	819 000	883 000	719 000	543 000
Total Equity	538 000	631 000	520 000	344 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	49 000	5 000	25 000	0
Unpaid Taxes	97 000	117 000	91 000	120 000
Dividends	0	0	0	0
Other Current Debt	134 000	102 000	82 000	79 000
Total Current Debt	280 000	252 000	199 000	200 000
Total Equity and Debt	819 000	883 000	719 000	543 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,1 %	17,43 %	34,04 %	83,14 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−22,7 %	26,45 %	44,62 %	53,9 %
Current Ratio	2,01	3,5	3,61	2,69
Quick Ratio	2,01	3,5	3,61	2,69
Equity Ratio	0,66	0,71	0,72	0,63
Gross Profit Margin	89,6 %	92,66 %	99,74 %	100 %