BOLLINGER + GROHMANN INGENIØRER AS

0250 OSLO

Finances

Share Ownership

Return on Equity

31,66 %

Current Ratio

3,23

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 995 000	15 823 000	14 137 000	11 237 000
Net Income	2 658 000	2 256 000	1 652 000	1 035 000
Total Assets	11 937 000	9 246 000	6 988 000	5 371 000
Total Equity	8 396 000	5 738 000	4 282 000	2 630 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 995 000	15 823 000	14 137 000	11 237 000
Expenditure	14 628 000	12 922 000	12 024 000	9 826 000
Operating Profit	3 367 000	2 902 000	2 113 000	1 411 000
Financial Income	107 000	38 000	15 000	6 000
Financial Costs	10 000	41 000	67 000	26 000
Financial Balance	97 000	−3 000	−52 000	−20 000
Earnings Before Tax	3 465 000	2 898 000	2 061 000	1 392 000
Tax	807 000	642 000	409 000	356 000
Net Income	2 658 000	2 256 000	1 652 000	1 035 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	507 000	103 000	109 000	156 000
Total Current Assets	11 431 000	9 143 000	6 879 000	5 215 000
Total Assets	11 937 000	9 246 000	6 988 000	5 371 000
Total Retained Equity	6 826 000	4 168 000	2 712 000	1 060 000
Total Equity	8 396 000	5 738 000	4 282 000	2 630 000
Total Long-Term Debt	0	0	0	492 000
Total Current Debt	3 541 000	3 508 000	2 705 000	2 249 000
Total Equity and Debt	11 937 000	9 246 000	6 988 000	5 371 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	17 995 000	15 823 000	14 137 000	11 237 000
Other Income	0	0	0	0
Revenue	17 995 000	15 823 000	14 137 000	11 237 000
Cost of Goods Sold	1 471 000	858 000	264 000	247 000
Salary Costs	10 023 000	10 242 000	9 021 000	7 881 000
Depreciation	154 000	83 000	70 000	79 000
Impairment	0	0	0	0
Expenditure	14 628 000	12 922 000	12 024 000	9 826 000
Operating Profit	3 367 000	2 902 000	2 113 000	1 411 000
Financial Income	107 000	38 000	15 000	6 000
Financial Costs	10 000	41 000	67 000	26 000
Financial Balance	97 000	−3 000	−52 000	−20 000
Dividends	0	0	0	0
Net Income	2 658 000	2 256 000	1 652 000	1 035 000

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	507 000	103 000	94 000	124 000
Total Tangible Assets	507 000	103 000	94 000	124 000
Total Fiancial Fixed Assets	0	0	15 000	33 000
Total Fixed Assets	507 000	103 000	109 000	156 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 027 000	6 813 000	4 802 000	2 884 000
Total Current Assets	11 431 000	9 143 000	6 879 000	5 215 000
Total Assets	11 937 000	9 246 000	6 988 000	5 371 000
Total Equity	8 396 000	5 738 000	4 282 000	2 630 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	492 000
Creditors	440 000	344 000	248 000	224 000
Unpaid Taxes	1 219 000	1 111 000	1 059 000	988 000
Dividends	0	0	0	0
Other Current Debt	1 076 000	1 412 000	990 000	681 000
Total Current Debt	3 541 000	3 508 000	2 705 000	2 249 000
Total Equity and Debt	11 937 000	9 246 000	6 988 000	5 371 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,66 %	39,32 %	38,58 %	39,35 %
Debt-to-Equity Ratio	0	0	0	0,19
Operating Profit Margin	18,71 %	18,34 %	14,95 %	12,56 %
Current Ratio	3,23	2,61	2,54	2,32
Quick Ratio	3,23	2,61	2,54	2,32
Equity Ratio	0,7	0,62	0,61	0,49
Gross Profit Margin	91,83 %	94,58 %	98,13 %	97,8 %