BOLIG & PROSJEKTMALING AS

1592 VÅLER I ØSTFOLD

Finances

Share Ownership

Return on Equity

46,68 %

Current Ratio

1,13

Debt-to-Equity Ratio

0,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 631 000	18 777 000	14 531 000	12 130 000
Net Income	1 027 000	2 028 000	1 760 000	925 000
Total Assets	7 597 000	6 688 000	5 756 000	3 644 000
Total Equity	2 200 000	2 672 000	1 269 000	1 009 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 631 000	18 777 000	14 531 000	12 130 000
Expenditure	18 259 000	16 145 000	12 244 000	10 938 000
Operating Profit	1 371 000	2 632 000	2 287 000	1 193 000
Financial Income	0	3 000	0	1 000
Financial Costs	51 000	35 000	29 000	7 000
Financial Balance	−51 000	−32 000	−29 000	−6 000
Earnings Before Tax	1 320 000	2 600 000	2 258 000	1 187 000
Tax	293 000	572 000	499 000	261 000
Net Income	1 027 000	2 028 000	1 760 000	925 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 804 000	1 754 000	2 036 000	1 485 000
Total Current Assets	4 793 000	4 934 000	3 720 000	2 159 000
Total Assets	7 597 000	6 688 000	5 756 000	3 644 000
Total Retained Equity	2 170 000	2 642 000	1 239 000	979 000
Total Equity	2 200 000	2 672 000	1 269 000	1 009 000
Total Long-Term Debt	1 138 000	920 000	974 000	314 000
Total Current Debt	4 259 000	3 096 000	3 513 000	2 320 000
Total Equity and Debt	7 597 000	6 688 000	5 756 000	3 644 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 523 000	18 674 000	14 531 000	12 130 000
Other Income	108 000	103 000	0	0
Revenue	19 631 000	18 777 000	14 531 000	12 130 000
Cost of Goods Sold	9 153 000	7 388 000	5 108 000	4 166 000
Salary Costs	5 671 000	5 423 000	4 907 000	4 886 000
Depreciation	414 000	435 000	368 000	231 000
Impairment	0	0	0	0
Expenditure	18 259 000	16 145 000	12 244 000	10 938 000
Operating Profit	1 371 000	2 632 000	2 287 000	1 193 000
Financial Income	0	3 000	0	1 000
Financial Costs	51 000	35 000	29 000	7 000
Financial Balance	−51 000	−32 000	−29 000	−6 000
Dividends	1 500 000	625 000	1 500 000	800 000
Net Income	1 027 000	2 028 000	1 760 000	925 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	634 000	204 000	0	0
Machinery and Plant Facilities	0	0	1 736 000	1 185 000
Fixtures	1 849 000	1 250 000	0	0
Total Tangible Assets	2 483 000	1 454 000	1 736 000	1 185 000
Total Fiancial Fixed Assets	321 000	300 000	300 000	300 000
Total Fixed Assets	2 804 000	1 754 000	2 036 000	1 485 000
Stock	0	30 000	25 000	28 000
Total Investments	0	0	0	0
Cash, Bank	2 392 000	3 426 000	1 825 000	1 310 000
Total Current Assets	4 793 000	4 934 000	3 720 000	2 159 000
Total Assets	7 597 000	6 688 000	5 756 000	3 644 000
Total Equity	2 200 000	2 672 000	1 269 000	1 009 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 138 000	920 000	974 000	314 000
Creditors	1 289 000	912 000	478 000	273 000
Unpaid Taxes	367 000	265 000	513 000	461 000
Dividends	1 500 000	625 000	1 500 000	800 000
Other Current Debt	866 000	702 000	554 000	524 000
Total Current Debt	4 259 000	3 096 000	3 513 000	2 320 000
Total Equity and Debt	7 597 000	6 688 000	5 756 000	3 644 000

Financial indicators	2022	2021	2020	2019
Return on Equity	46,68 %	75,9 %	138,69 %	91,67 %
Debt-to-Equity Ratio	0,52	0,34	0,77	0,31
Operating Profit Margin	6,98 %	14,02 %	15,74 %	9,84 %
Current Ratio	1,13	1,59	1,06	0,93
Quick Ratio	1,13	1,61	1,07	0,94
Equity Ratio	0,29	0,4	0,22	0,28
Gross Profit Margin	53,37 %	60,65 %	64,85 %	65,66 %