B & B STUDIO AS

0278 OSLO

Finances

Share Ownership

Return on Equity

71,54 %

Current Ratio

1,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 250 000	13 172 000	11 435 000	9 338 000
Net Income	2 642 000	1 743 000	1 788 000	1 229 000
Total Assets	7 824 000	5 272 000	6 159 000	4 880 000
Total Equity	3 693 000	2 651 000	2 007 000	1 319 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 250 000	13 172 000	11 435 000	9 338 000
Expenditure	15 848 000	10 957 000	9 099 000	7 755 000
Operating Profit	3 401 000	2 215 000	2 336 000	1 583 000
Financial Income	58 000	8 000	17 000	4 000
Financial Costs	34 000	16 000	33 000	7 000
Financial Balance	24 000	−8 000	−16 000	−3 000
Earnings Before Tax	3 424 000	2 207 000	2 319 000	1 580 000
Tax	782 000	464 000	531 000	352 000
Net Income	2 642 000	1 743 000	1 788 000	1 229 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	189 000	217 000	60 000	92 000
Total Current Assets	7 635 000	5 055 000	6 099 000	4 788 000
Total Assets	7 824 000	5 272 000	6 159 000	4 880 000
Total Retained Equity	3 598 000	2 556 000	1 913 000	1 225 000
Total Equity	3 693 000	2 651 000	2 007 000	1 319 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 131 000	2 622 000	4 151 000	3 561 000
Total Equity and Debt	7 824 000	5 272 000	6 159 000	4 880 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	19 222 000	13 172 000	11 435 000	9 338 000
Other Income	28 000	0	0	0
Revenue	19 250 000	13 172 000	11 435 000	9 338 000
Cost of Goods Sold	7 626 000	5 608 000	5 541 000	4 664 000
Salary Costs	4 924 000	3 440 000	1 982 000	1 841 000
Depreciation	86 000	48 000	30 000	18 000
Impairment	0	0	0	0
Expenditure	15 848 000	10 957 000	9 099 000	7 755 000
Operating Profit	3 401 000	2 215 000	2 336 000	1 583 000
Financial Income	58 000	8 000	17 000	4 000
Financial Costs	34 000	16 000	33 000	7 000
Financial Balance	24 000	−8 000	−16 000	−3 000
Dividends	1 600 000	1 100 000	1 100 000	740 000
Net Income	2 642 000	1 743 000	1 788 000	1 229 000

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	189 000	217 000	60 000	89 000
Total Tangible Assets	189 000	217 000	60 000	89 000
Total Fiancial Fixed Assets	0	0	0	3 000
Total Fixed Assets	189 000	217 000	60 000	92 000
Stock	419 000	370 000	97 000	101 000
Total Investments	0	0	0	0
Cash, Bank	3 146 000	3 179 000	3 534 000	2 650 000
Total Current Assets	7 635 000	5 055 000	6 099 000	4 788 000
Total Assets	7 824 000	5 272 000	6 159 000	4 880 000
Total Equity	3 693 000	2 651 000	2 007 000	1 319 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	159 000	288 000	75 000	437 000
Unpaid Taxes	966 000	690 000	830 000	517 000
Dividends	1 600 000	1 100 000	1 100 000	740 000
Other Current Debt	624 000	380 000	1 615 000	1 514 000
Total Current Debt	4 131 000	2 622 000	4 151 000	3 561 000
Total Equity and Debt	7 824 000	5 272 000	6 159 000	4 880 000

Financial indicators	2022	2021	2020	2019
Return on Equity	71,54 %	65,75 %	89,09 %	93,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,67 %	16,82 %	20,43 %	16,95 %
Current Ratio	1,85	1,93	1,47	1,34
Quick Ratio	2,06	2,24	1,5	1,38
Equity Ratio	0,47	0,5	0,33	0,27
Gross Profit Margin	60,38 %	57,42 %	51,54 %	50,05 %