B.N.T SCANDINAVIA AS

0581 OSLO

Finances

Share Ownership

Return on Equity

51,19 %

Current Ratio

1,36

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	20 054 000	18 299 000	18 576 000	18 664 000
Net Income	1 252 000	1 502 000	329 000	430 000
Total Assets	7 927 000	6 414 000	4 551 000	4 176 000
Total Equity	2 446 000	1 823 000	1 071 000	742 000

Income (NOK)	2022	2021	2020	2019
Revenue	20 054 000	18 299 000	18 576 000	18 664 000
Expenditure	18 521 000	16 377 000	18 163 000	18 108 000
Operating Profit	1 533 000	1 923 000	413 000	556 000
Financial Income	562 000	5 000	9 000	0
Financial Costs	488 000	1 000	0	4 000
Financial Balance	74 000	4 000	9 000	−4 000
Earnings Before Tax	1 607 000	1 926 000	422 000	553 000
Tax	355 000	424 000	93 000	123 000
Net Income	1 252 000	1 502 000	329 000	430 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	464 000	7 000	10 000	15 000
Total Current Assets	7 464 000	6 407 000	4 541 000	4 162 000
Total Assets	7 927 000	6 414 000	4 551 000	4 176 000
Total Retained Equity	2 416 000	1 793 000	1 041 000	712 000
Total Equity	2 446 000	1 823 000	1 071 000	742 000
Total Long-Term Debt	0	0	200 000	0
Total Current Debt	5 482 000	4 591 000	3 280 000	3 435 000
Total Equity and Debt	7 927 000	6 414 000	4 551 000	4 176 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 054 000	18 299 000	18 576 000	18 664 000
Other Income	0	0	0	0
Revenue	20 054 000	18 299 000	18 576 000	18 664 000
Cost of Goods Sold	16 656 000	14 965 000	16 426 000	15 772 000
Salary Costs	786 000	754 000	1 000 000	1 607 000
Depreciation	87 000	0	0	85 000
Impairment	0	0	0	0
Expenditure	18 521 000	16 377 000	18 163 000	18 108 000
Operating Profit	1 533 000	1 923 000	413 000	556 000
Financial Income	562 000	5 000	9 000	0
Financial Costs	488 000	1 000	0	4 000
Financial Balance	74 000	4 000	9 000	−4 000
Dividends	630 000	750 000	0	200 000
Net Income	1 252 000	1 502 000	329 000	430 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	464 000	7 000	10 000	15 000
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	464 000	7 000	10 000	15 000
Stock	31 000	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 914 000	3 007 000	1 537 000	1 171 000
Total Current Assets	7 464 000	6 407 000	4 541 000	4 162 000
Total Assets	7 927 000	6 414 000	4 551 000	4 176 000
Total Equity	2 446 000	1 823 000	1 071 000	742 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	200 000	0
Creditors	1 337 000	1 097 000	1 214 000	1 120 000
Unpaid Taxes	1 128 000	875 000	934 000	806 000
Dividends	630 000	750 000	0	200 000
Other Current Debt	2 033 000	1 448 000	1 044 000	1 161 000
Total Current Debt	5 482 000	4 591 000	3 280 000	3 435 000
Total Equity and Debt	7 927 000	6 414 000	4 551 000	4 176 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,19 %	82,39 %	30,72 %	57,95 %
Debt-to-Equity Ratio	0	0	0,19	0
Operating Profit Margin	7,64 %	10,51 %	2,22 %	2,98 %
Current Ratio	1,36	1,4	1,38	1,21
Quick Ratio	1,37	1,4	1,38	1,21
Equity Ratio	0,31	0,28	0,24	0,18
Gross Profit Margin	16,94 %	18,22 %	11,57 %	15,5 %