START 9 AS

8005 BODØ

Finances

Share Ownership

Return on Equity

13,97 %

Current Ratio

1,78

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 702 000	2 049 000	1 187 000	1 561 000
Net Income	25 000	27 000	31 000	6 000
Total Assets	397 000	504 000	328 000	302 000
Total Equity	179 000	154 000	127 000	96 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 702 000	2 049 000	1 187 000	1 561 000
Expenditure	1 667 000	2 018 000	1 152 000	1 548 000
Operating Profit	34 000	32 000	36 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	34 000	32 000	36 000	12 000
Tax	9 000	5 000	5 000	7 000
Net Income	25 000	27 000	31 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	17 000	0	0
Total Current Assets	387 000	487 000	328 000	302 000
Total Assets	397 000	504 000	328 000	302 000
Total Retained Equity	149 000	124 000	97 000	66 000
Total Equity	179 000	154 000	127 000	96 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	218 000	350 000	201 000	206 000
Total Equity and Debt	397 000	504 000	328 000	302 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 702 000	2 049 000	1 179 000	1 561 000
Other Income	0	0	8 000	0
Revenue	1 702 000	2 049 000	1 187 000	1 561 000
Cost of Goods Sold	182 000	90 000	39 000	173 000
Salary Costs	969 000	1 463 000	772 000	842 000
Depreciation	7 000	3 000	0	36 000
Impairment	0	0	0	0
Expenditure	1 667 000	2 018 000	1 152 000	1 548 000
Operating Profit	34 000	32 000	36 000	12 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	25 000	27 000	31 000	6 000

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	11 000	0	0	0
Fixtures	0	17 000	0	0
Total Tangible Assets	11 000	17 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	17 000	0	0
Stock	27 000	12 000	18 000	0
Total Investments	0	0	0	0
Cash, Bank	256 000	303 000	159 000	156 000
Total Current Assets	387 000	487 000	328 000	302 000
Total Assets	397 000	504 000	328 000	302 000
Total Equity	179 000	154 000	127 000	96 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	35 000	30 000	30 000	18 000
Unpaid Taxes	73 000	91 000	82 000	84 000
Dividends	0	0	0	0
Other Current Debt	100 000	224 000	85 000	97 000
Total Current Debt	218 000	350 000	201 000	206 000
Total Equity and Debt	397 000	504 000	328 000	302 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,97 %	17,53 %	24,41 %	6,25 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	2 %	1,56 %	3,03 %	0,77 %
Current Ratio	1,78	1,39	1,63	1,47
Quick Ratio	2,03	1,44	1,79	1,47
Equity Ratio	0,45	0,31	0,39	0,32
Gross Profit Margin	89,31 %	95,61 %	96,71 %	88,92 %