BØCKMAN CONSULTING AS

4362 VIGRESTAD

Finances

Return on Equity

−294,11 %

Current Ratio

−24,39

Debt-to-Equity Ratio

0,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	278 000	272 000	174 000	387 000
Net Income	−5 744 000	7 803 000	−83 000	129 000
Total Assets	2 773 000	8 644 000	674 000	817 000
Total Equity	1 953 000	7 698 000	485 000	568 000

Income (NOK)	2022	2021	2020	2019
Revenue	278 000	272 000	174 000	387 000
Expenditure	197 000	288 000	258 000	221 000
Operating Profit	79 000	−16 000	−84 000	165 000
Financial Income	181 000	7 847 000	1 000	1 000
Financial Costs	6 005 000	27 000	1 000	0
Financial Balance	−5 824 000	7 820 000	0	1 000
Earnings Before Tax	−5 744 000	7 803 000	−83 000	167 000
Tax	0	0	0	37 000
Net Income	−5 744 000	7 803 000	−83 000	129 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 968 000	1 287 000	656 000	635 000
Total Current Assets	805 000	7 357 000	18 000	183 000
Total Assets	2 773 000	8 644 000	674 000	817 000
Total Retained Equity	1 923 000	7 668 000	455 000	538 000
Total Equity	1 953 000	7 698 000	485 000	568 000
Total Long-Term Debt	853 000	896 000	0	0
Total Current Debt	−33 000	50 000	189 000	249 000
Total Equity and Debt	2 773 000	8 644 000	674 000	817 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	278 000	272 000	174 000	387 000
Other Income	0	0	0	0
Revenue	278 000	272 000	174 000	387 000
Cost of Goods Sold	7 000	13 000	4 000	1 000
Salary Costs	1 000	9 000	2 000	3 000
Depreciation	5 000	30 000	25 000	25 000
Impairment	0	0	0	0
Expenditure	197 000	288 000	258 000	221 000
Operating Profit	79 000	−16 000	−84 000	165 000
Financial Income	181 000	7 847 000	1 000	1 000
Financial Costs	6 005 000	27 000	1 000	0
Financial Balance	−5 824 000	7 820 000	0	1 000
Dividends	0	590 000	0	0
Net Income	−5 744 000	7 803 000	−83 000	129 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 281 000	1 287 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	25 000	49 000
Total Tangible Assets	1 281 000	1 287 000	25 000	49 000
Total Fiancial Fixed Assets	687 000	0	632 000	585 000
Total Fixed Assets	1 968 000	1 287 000	656 000	635 000
Stock	0	0	0	0
Total Investments	1 461 000	7 993 000	0	0
Cash, Bank	−689 000	−636 000	−65 000	183 000
Total Current Assets	805 000	7 357 000	18 000	183 000
Total Assets	2 773 000	8 644 000	674 000	817 000
Total Equity	1 953 000	7 698 000	485 000	568 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	853 000	896 000	0	0
Creditors	4 000	14 000	0	−2 000
Unpaid Taxes	51 000	36 000	14 000	71 000
Dividends	0	590 000	0	0
Other Current Debt	−88 000	−590 000	176 000	150 000
Total Current Debt	−33 000	50 000	189 000	249 000
Total Equity and Debt	2 773 000	8 644 000	674 000	817 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−294,11 %	101,36 %	−17,11 %	22,71 %
Debt-to-Equity Ratio	0,44	0,12	0	0
Operating Profit Margin	28,42 %	−5,88 %	−48,28 %	42,64 %
Current Ratio	−24,39	147,14	0,1	0,73
Quick Ratio	−24,39	147,14	0,1	0,73
Equity Ratio	0,7	0,89	0,72	0,7
Gross Profit Margin	97,48 %	95,22 %	97,7 %	99,74 %