BODIN LEGEKONTOR AS

8009 BODØ

Finances

Share Ownership

Return on Equity

38,93 %

Current Ratio

2,39

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 911 000	5 384 000	5 314 000	5 415 000
Net Income	473 000	166 000	232 000	447 000
Total Assets	1 802 000	1 224 000	1 253 000	796 000
Total Equity	1 215 000	741 000	576 000	343 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 911 000	5 384 000	5 314 000	5 415 000
Expenditure	5 304 000	5 169 000	5 014 000	4 928 000
Operating Profit	607 000	215 000	300 000	487 000
Financial Income	0	0	0	0
Financial Costs	0	3 000	0	0
Financial Balance	0	−3 000	0	0
Earnings Before Tax	607 000	213 000	300 000	487 000
Tax	133 000	47 000	68 000	40 000
Net Income	473 000	166 000	232 000	447 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	418 000	429 000	197 000	147 000
Total Current Assets	1 384 000	794 000	1 056 000	649 000
Total Assets	1 802 000	1 224 000	1 253 000	796 000
Total Retained Equity	1 185 000	711 000	546 000	313 000
Total Equity	1 215 000	741 000	576 000	343 000
Total Long-Term Debt	9 000	3 000	2 000	1 000
Total Current Debt	579 000	479 000	675 000	451 000
Total Equity and Debt	1 802 000	1 224 000	1 253 000	796 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 911 000	5 384 000	5 314 000	5 415 000
Revenue	5 911 000	5 384 000	5 314 000	5 415 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 520 000	2 520 000	2 419 000	2 438 000
Depreciation	128 000	98 000	46 000	26 000
Impairment	0	0	0	0
Expenditure	5 304 000	5 169 000	5 014 000	4 928 000
Operating Profit	607 000	215 000	300 000	487 000
Financial Income	0	0	0	0
Financial Costs	0	3 000	0	0
Financial Balance	0	−3 000	0	0
Dividends	0	0	0	0
Net Income	473 000	166 000	232 000	447 000

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	377 000	395 000	168 000	123 000
Total Tangible Assets	377 000	395 000	168 000	123 000
Total Fiancial Fixed Assets	40 000	35 000	29 000	24 000
Total Fixed Assets	418 000	429 000	197 000	147 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	962 000	419 000	1 012 000	607 000
Total Current Assets	1 384 000	794 000	1 056 000	649 000
Total Assets	1 802 000	1 224 000	1 253 000	796 000
Total Equity	1 215 000	741 000	576 000	343 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 000	3 000	2 000	1 000
Creditors	125 000	94 000	76 000	85 000
Unpaid Taxes	109 000	120 000	122 000	114 000
Dividends	0	0	0	0
Other Current Debt	216 000	218 000	411 000	214 000
Total Current Debt	579 000	479 000	675 000	451 000
Total Equity and Debt	1 802 000	1 224 000	1 253 000	796 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,93 %	22,4 %	40,28 %	130,32 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	10,27 %	3,99 %	5,65 %	8,99 %
Current Ratio	2,39	1,66	1,56	1,44
Quick Ratio	2,39	1,66	1,56	1,44
Equity Ratio	0,67	0,61	0,46	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %