C3 BIM AS

0585 OSLO

Finances

Share Ownership

Return on Equity

128,08 %

Current Ratio

1,48

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 778 000	9 151 000	7 283 000	5 427 000
Net Income	2 518 000	623 000	1 364 000	1 144 000
Total Assets	5 767 000	4 877 000	5 911 000	4 053 000
Total Equity	1 966 000	648 000	4 225 000	2 861 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 778 000	9 151 000	7 283 000	5 427 000
Expenditure	8 562 000	8 356 000	5 535 000	3 948 000
Operating Profit	3 216 000	796 000	1 748 000	1 479 000
Financial Income	9 000	9 000	4 000	5 000
Financial Costs	5 000	0	0	16 000
Financial Balance	4 000	9 000	4 000	−11 000
Earnings Before Tax	3 221 000	805 000	1 752 000	1 468 000
Tax	702 000	181 000	388 000	324 000
Net Income	2 518 000	623 000	1 364 000	1 144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	153 000	29 000	72 000	90 000
Total Current Assets	5 614 000	4 848 000	5 840 000	3 963 000
Total Assets	5 767 000	4 877 000	5 911 000	4 053 000
Total Retained Equity	1 926 000	613 000	4 190 000	2 826 000
Total Equity	1 966 000	648 000	4 225 000	2 861 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	3 801 000	4 229 000	1 687 000	1 191 000
Total Equity and Debt	5 767 000	4 877 000	5 911 000	4 053 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 778 000	9 151 000	7 283 000	5 427 000
Other Income	0	0	0	0
Revenue	11 778 000	9 151 000	7 283 000	5 427 000
Cost of Goods Sold	1 948 000	687 000	0	0
Salary Costs	5 492 000	6 838 000	5 003 000	3 313 000
Depreciation	34 000	43 000	51 000	31 000
Impairment	0	0	0	0
Expenditure	8 562 000	8 356 000	5 535 000	3 948 000
Operating Profit	3 216 000	796 000	1 748 000	1 479 000
Financial Income	9 000	9 000	4 000	5 000
Financial Costs	5 000	0	0	16 000
Financial Balance	4 000	9 000	4 000	−11 000
Dividends	1 200 000	2 000 000	0	0
Net Income	2 518 000	623 000	1 364 000	1 144 000

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	153 000	29 000	72 000	90 000
Total Tangible Assets	153 000	29 000	72 000	90 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	153 000	29 000	72 000	90 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 396 000	2 441 000	4 216 000	2 706 000
Total Current Assets	5 614 000	4 848 000	5 840 000	3 963 000
Total Assets	5 767 000	4 877 000	5 911 000	4 053 000
Total Equity	1 966 000	648 000	4 225 000	2 861 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	531 000	289 000	71 000	57 000
Unpaid Taxes	840 000	974 000	778 000	522 000
Dividends	1 200 000	2 000 000	0	0
Other Current Debt	528 000	785 000	448 000	289 000
Total Current Debt	3 801 000	4 229 000	1 687 000	1 191 000
Total Equity and Debt	5 767 000	4 877 000	5 911 000	4 053 000

Financial indicators	2022	2021	2020	2019
Return on Equity	128,08 %	96,14 %	32,28 %	39,99 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	27,31 %	8,7 %	24 %	27,25 %
Current Ratio	1,48	1,15	3,46	3,33
Quick Ratio	1,48	1,15	3,46	3,33
Equity Ratio	0,34	0,13	0,71	0,71
Gross Profit Margin	83,46 %	92,49 %	100 %	100 %