BØNES MUR AS

5147 FYLLINGSDALEN

Finances

Share Ownership

Return on Equity

57,14 %

Current Ratio

0,67

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 509 000	3 284 000	2 371 000	1 411 000
Net Income	204 000	83 000	−2 000	179 000
Total Assets	1 040 000	715 000	819 000	353 000
Total Equity	357 000	153 000	70 000	72 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 509 000	3 284 000	2 371 000	1 411 000
Expenditure	4 261 000	3 167 000	2 352 000	1 274 000
Operating Profit	248 000	117 000	20 000	137 000
Financial Income	4 000	1 000	0	0
Financial Costs	2 000	1 000	5 000	0
Financial Balance	2 000	0	−5 000	0
Earnings Before Tax	250 000	117 000	15 000	137 000
Tax	47 000	34 000	17 000	−42 000
Net Income	204 000	83 000	−2 000	179 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	593 000	462 000	579 000	247 000
Total Current Assets	447 000	253 000	240 000	107 000
Total Assets	1 040 000	715 000	819 000	353 000
Total Retained Equity	327 000	123 000	40 000	42 000
Total Equity	357 000	153 000	70 000	72 000
Total Long-Term Debt	16 000	0	0	0
Total Current Debt	667 000	562 000	749 000	281 000
Total Equity and Debt	1 040 000	715 000	819 000	353 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 390 000	3 240 000	2 343 000	1 384 000
Other Income	119 000	44 000	28 000	27 000
Revenue	4 509 000	3 284 000	2 371 000	1 411 000
Cost of Goods Sold	1 032 000	510 000	313 000	308 000
Salary Costs	1 626 000	1 246 000	790 000	461 000
Depreciation	97 000	81 000	74 000	37 000
Impairment	0	0	0	0
Expenditure	4 261 000	3 167 000	2 352 000	1 274 000
Operating Profit	248 000	117 000	20 000	137 000
Financial Income	4 000	1 000	0	0
Financial Costs	2 000	1 000	5 000	0
Financial Balance	2 000	0	−5 000	0
Dividends	0	0	0	0
Net Income	204 000	83 000	−2 000	179 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	34 000	42 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	341 000	129 000
Fixtures	407 000	260 000	19 000	76 000
Total Tangible Assets	407 000	260 000	360 000	205 000
Total Fiancial Fixed Assets	185 000	202 000	185 000	0
Total Fixed Assets	593 000	462 000	579 000	247 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	226 000	99 000	151 000	78 000
Total Current Assets	447 000	253 000	240 000	107 000
Total Assets	1 040 000	715 000	819 000	353 000
Total Equity	357 000	153 000	70 000	72 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	0	0	0
Creditors	246 000	278 000	118 000	73 000
Unpaid Taxes	122 000	158 000	189 000	50 000
Dividends	0	0	0	0
Other Current Debt	268 000	126 000	441 000	158 000
Total Current Debt	667 000	562 000	749 000	281 000
Total Equity and Debt	1 040 000	715 000	819 000	353 000

Financial indicators	2022	2021	2020	2019
Return on Equity	57,14 %	54,25 %	−2,86 %	248,61 %
Debt-to-Equity Ratio	0,04	0	0	0
Operating Profit Margin	5,5 %	3,56 %	0,84 %	9,71 %
Current Ratio	0,67	0,45	0,32	0,38
Quick Ratio	0,67	0,45	0,32	0,38
Equity Ratio	0,34	0,21	0,09	0,2
Gross Profit Margin	77,11 %	84,47 %	86,8 %	78,17 %