BOA CREWING 2 AS

7067 TRONDHEIM

Finances

Share Ownership

Return on Equity

11,7 %

Current Ratio

2,63

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	74 264 000	72 652 000	73 915 000	67 543 000
Net Income	750 000	744 000	658 000	650 000
Total Assets	10 630 000	9 199 000	11 224 000	9 347 000
Total Equity	6 409 000	5 260 000	4 144 000	2 930 000

Income (NOK)	2022	2021	2020	2019
Revenue	74 264 000	72 652 000	73 915 000	67 543 000
Expenditure	73 008 000	71 559 000	72 649 000	66 400 000
Operating Profit	1 256 000	1 092 000	1 265 000	1 144 000
Financial Income	829 000	169 000	349 000	70 000
Financial Costs	1 123 000	308 000	771 000	381 000
Financial Balance	−294 000	−139 000	−422 000	−311 000
Earnings Before Tax	962 000	954 000	844 000	833 000
Tax	212 000	210 000	186 000	183 000
Net Income	750 000	744 000	658 000	650 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	4 096 000
Total Current Assets	10 630 000	9 199 000	11 224 000	5 251 000
Total Assets	10 630 000	9 199 000	11 224 000	9 347 000
Total Retained Equity	340 000	1 002 000	1 581 000	2 890 000
Total Equity	6 409 000	5 260 000	4 144 000	2 930 000
Total Long-Term Debt	182 000	1 035 000	3 615 000	3 591 000
Total Current Debt	4 039 000	2 904 000	3 465 000	2 825 000
Total Equity and Debt	10 630 000	9 199 000	11 224 000	9 347 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	74 264 000	72 652 000	73 915 000	0
Other Income	0	0	0	67 543 000
Revenue	74 264 000	72 652 000	73 915 000	67 543 000
Cost of Goods Sold	0	0	0	0
Salary Costs	72 277 000	70 867 000	72 223 000	66 106 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	73 008 000	71 559 000	72 649 000	66 400 000
Operating Profit	1 256 000	1 092 000	1 265 000	1 144 000
Financial Income	829 000	169 000	349 000	70 000
Financial Costs	1 123 000	308 000	771 000	381 000
Financial Balance	−294 000	−139 000	−422 000	−311 000
Dividends	0	0	0	0
Net Income	750 000	744 000	658 000	650 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	4 096 000
Total Fixed Assets	0	0	0	4 096 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 741 000	6 495 000	6 480 000	1 791 000
Total Current Assets	10 630 000	9 199 000	11 224 000	5 251 000
Total Assets	10 630 000	9 199 000	11 224 000	9 347 000
Total Equity	6 409 000	5 260 000	4 144 000	2 930 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	182 000	1 035 000	3 615 000	3 591 000
Creditors	38 000	60 000	266 000	191 000
Unpaid Taxes	3 153 000	1 724 000	1 624 000	1 128 000
Dividends	0	0	0	0
Other Current Debt	848 000	1 119 000	1 575 000	918 000
Total Current Debt	4 039 000	2 904 000	3 465 000	2 825 000
Total Equity and Debt	10 630 000	9 199 000	11 224 000	9 347 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,7 %	14,14 %	15,88 %	22,18 %
Debt-to-Equity Ratio	0,03	0,2	0,87	1,23
Operating Profit Margin	1,69 %	1,5 %	1,71 %	1,69 %
Current Ratio	2,63	3,17	3,24	1,86
Quick Ratio	2,63	3,17	3,24	1,86
Equity Ratio	0,6	0,57	0,37	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %