BØYUM CONSULT AS

5251 SØREIDGREND

Finances

Share Ownership

Return on Equity

57,82 %

Current Ratio

4,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	221 000	208 000	152 000	116 000
Net Income	159 000	136 000	78 000	63 000
Total Assets	336 000	187 000	2 521 000	2 439 000
Total Equity	275 000	115 000	2 479 000	2 401 000

Income (NOK)	2022	2021	2020	2019
Revenue	221 000	208 000	152 000	116 000
Expenditure	21 000	40 000	62 000	52 000
Operating Profit	200 000	168 000	90 000	64 000
Financial Income	4 000	6 000	12 000	16 000
Financial Costs	0	0	0	0
Financial Balance	4 000	6 000	12 000	16 000
Earnings Before Tax	204 000	174 000	101 000	80 000
Tax	45 000	38 000	23 000	18 000
Net Income	159 000	136 000	78 000	63 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	60 000	60 000	60 000	60 000
Total Current Assets	277 000	127 000	2 462 000	2 379 000
Total Assets	336 000	187 000	2 521 000	2 439 000
Total Retained Equity	250 000	91 000	2 455 000	2 377 000
Total Equity	275 000	115 000	2 479 000	2 401 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	62 000	72 000	42 000	38 000
Total Equity and Debt	336 000	187 000	2 521 000	2 439 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	221 000	208 000	152 000	116 000
Other Income	0	0	0	0
Revenue	221 000	208 000	152 000	116 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	21 000	40 000	62 000	52 000
Operating Profit	200 000	168 000	90 000	64 000
Financial Income	4 000	6 000	12 000	16 000
Financial Costs	0	0	0	0
Financial Balance	4 000	6 000	12 000	16 000
Dividends	0	2 500 000	0	0
Net Income	159 000	136 000	78 000	63 000

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	60 000	60 000	60 000	60 000
Total Tangible Assets	60 000	60 000	60 000	60 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	60 000	60 000	60 000	60 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	276 000	127 000	2 460 000	2 379 000
Total Current Assets	277 000	127 000	2 462 000	2 379 000
Total Assets	336 000	187 000	2 521 000	2 439 000
Total Equity	275 000	115 000	2 479 000	2 401 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	18 000	2 000	4 000
Unpaid Taxes	0	−1 000	0	0
Dividends	0	2 500 000	0	0
Other Current Debt	17 000	17 000	17 000	17 000
Total Current Debt	62 000	72 000	42 000	38 000
Total Equity and Debt	336 000	187 000	2 521 000	2 439 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,82 %	118,26 %	3,15 %	2,62 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	90,5 %	80,77 %	59,21 %	55,17 %
Current Ratio	4,47	1,76	58,62	62,61
Quick Ratio	4,47	1,76	58,62	62,61
Equity Ratio	0,82	0,61	0,98	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %