BØRSTAD RÅDGIVNING AS

2480 KOPPANG

Finances

Share Ownership

Return on Equity

247,17 %

Current Ratio

1,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	823 000	1 619 000	1 494 000	1 263 000
Net Income	131 000	354 000	302 000	174 000
Total Assets	1 042 000	696 000	631 000	449 000
Total Equity	53 000	50 000	50 000	50 000

Income (NOK)	2022	2021	2020	2019
Revenue	823 000	1 619 000	1 494 000	1 263 000
Expenditure	662 000	1 167 000	1 109 000	1 038 000
Operating Profit	161 000	451 000	384 000	225 000
Financial Income	8 000	3 000	2 000	2 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	7 000	2 000	2 000	1 000
Earnings Before Tax	168 000	453 000	386 000	227 000
Tax	36 000	100 000	84 000	53 000
Net Income	131 000	354 000	302 000	174 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 042 000	696 000	631 000	449 000
Total Assets	1 042 000	696 000	631 000	449 000
Total Retained Equity	3 000	0	0	0
Total Equity	53 000	50 000	50 000	50 000
Total Long-Term Debt	0	0	1 000	1 000
Total Current Debt	989 000	646 000	580 000	398 000
Total Equity and Debt	1 042 000	696 000	631 000	449 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	823 000	1 619 000	1 494 000	1 263 000
Other Income	0	0	0	0
Revenue	823 000	1 619 000	1 494 000	1 263 000
Cost of Goods Sold	18 000	40 000	30 000	21 000
Salary Costs	416 000	784 000	765 000	774 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	662 000	1 167 000	1 109 000	1 038 000
Operating Profit	161 000	451 000	384 000	225 000
Financial Income	8 000	3 000	2 000	2 000
Financial Costs	1 000	1 000	0	1 000
Financial Balance	7 000	2 000	2 000	1 000
Dividends	0	354 000	302 000	175 000
Net Income	131 000	354 000	302 000	174 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	157 000	402 000	0	0
Cash, Bank	820 000	97 000	454 000	306 000
Total Current Assets	1 042 000	696 000	631 000	449 000
Total Assets	1 042 000	696 000	631 000	449 000
Total Equity	53 000	50 000	50 000	50 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	1 000
Creditors	2 000	6 000	11 000	0
Unpaid Taxes	14 000	115 000	110 000	100 000
Dividends	0	354 000	302 000	175 000
Other Current Debt	972 000	71 000	73 000	72 000
Total Current Debt	989 000	646 000	580 000	398 000
Total Equity and Debt	1 042 000	696 000	631 000	449 000

Financial indicators	2022	2021	2020	2019
Return on Equity	247,17 %	708 %	604 %	348 %
Debt-to-Equity Ratio	0	0	0,02	0,02
Operating Profit Margin	19,56 %	27,86 %	25,7 %	17,81 %
Current Ratio	1,05	1,08	1,09	1,13
Quick Ratio	1,05	1,08	1,09	1,13
Equity Ratio	0,05	0,07	0,08	0,11
Gross Profit Margin	97,81 %	97,53 %	97,99 %	98,34 %