B-FENG AS

1350 LOMMEDALEN

Finances

Share Ownership

Return on Equity

485,05 %

Current Ratio

1,09

Debt-to-Equity Ratio

3,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 345 000	1 656 000	1 408 000	1 338 000
Net Income	519 000	266 000	255 000	229 000
Total Assets	1 594 000	1 200 000	539 000	510 000
Total Equity	107 000	189 000	173 000	118 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 345 000	1 656 000	1 408 000	1 338 000
Expenditure	1 670 000	1 310 000	1 081 000	1 043 000
Operating Profit	675 000	346 000	327 000	294 000
Financial Income	0	0	0	0
Financial Costs	10 000	6 000	0	0
Financial Balance	−10 000	−6 000	0	0
Earnings Before Tax	665 000	341 000	327 000	294 000
Tax	146 000	75 000	72 000	65 000
Net Income	519 000	266 000	255 000	229 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	438 000	492 000	0	0
Total Current Assets	1 157 000	707 000	539 000	510 000
Total Assets	1 594 000	1 200 000	539 000	510 000
Total Retained Equity	77 000	159 000	143 000	88 000
Total Equity	107 000	189 000	173 000	118 000
Total Long-Term Debt	425 000	492 000	0	0
Total Current Debt	1 062 000	519 000	366 000	392 000
Total Equity and Debt	1 594 000	1 200 000	539 000	510 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 345 000	1 754 000	1 310 000	1 338 000
Other Income	0	−98 000	98 000	0
Revenue	2 345 000	1 656 000	1 408 000	1 338 000
Cost of Goods Sold	0	0	10 000	1 000
Salary Costs	1 303 000	1 053 000	921 000	920 000
Depreciation	55 000	55 000	0	0
Impairment	0	0	0	0
Expenditure	1 670 000	1 310 000	1 081 000	1 043 000
Operating Profit	675 000	346 000	327 000	294 000
Financial Income	0	0	0	0
Financial Costs	10 000	6 000	0	0
Financial Balance	−10 000	−6 000	0	0
Dividends	600 000	250 000	200 000	166 000
Net Income	519 000	266 000	255 000	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	438 000	492 000	0	0
Total Tangible Assets	438 000	492 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	438 000	492 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 124 000	482 000	393 000	316 000
Total Current Assets	1 157 000	707 000	539 000	510 000
Total Assets	1 594 000	1 200 000	539 000	510 000
Total Equity	107 000	189 000	173 000	118 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	425 000	492 000	0	0
Creditors	6 000	0	0	0
Unpaid Taxes	250 000	206 000	71 000	138 000
Dividends	600 000	250 000	200 000	166 000
Other Current Debt	67 000	0	23 000	23 000
Total Current Debt	1 062 000	519 000	366 000	392 000
Total Equity and Debt	1 594 000	1 200 000	539 000	510 000

Financial indicators	2022	2021	2020	2019
Return on Equity	485,05 %	140,74 %	147,4 %	194,07 %
Debt-to-Equity Ratio	3,97	2,6	0	0
Operating Profit Margin	28,78 %	20,89 %	23,22 %	21,97 %
Current Ratio	1,09	1,36	1,47	1,3
Quick Ratio	1,09	1,36	1,47	1,3
Equity Ratio	0,07	0,16	0,32	0,23
Gross Profit Margin	100 %	100 %	99,29 %	99,93 %