BØLER MINILAGER AS

0771 OSLO

Finances

Share Ownership

Return on Equity

549,69 %

Current Ratio

1,11

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 669 000	2 361 000	2 041 000	1 895 000
Net Income	874 000	686 000	473 000	416 000
Total Assets	1 471 000	1 304 000	986 000	772 000
Total Equity	159 000	135 000	99 000	76 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 669 000	2 361 000	2 041 000	1 895 000
Expenditure	1 557 000	1 488 000	1 443 000	1 372 000
Operating Profit	1 112 000	873 000	598 000	523 000
Financial Income	8 000	7 000	9 000	10 000
Financial Costs	0	1 000	1 000	0
Financial Balance	8 000	6 000	8 000	10 000
Earnings Before Tax	1 120 000	879 000	606 000	533 000
Tax	246 000	193 000	133 000	117 000
Net Income	874 000	686 000	473 000	416 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	2 000	13 000	7 000
Total Current Assets	1 461 000	1 301 000	973 000	766 000
Total Assets	1 471 000	1 304 000	986 000	772 000
Total Retained Equity	137 000	114 000	78 000	55 000
Total Equity	159 000	135 000	99 000	76 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 312 000	1 168 000	887 000	696 000
Total Equity and Debt	1 471 000	1 304 000	986 000	772 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 669 000	2 361 000	2 041 000	1 895 000
Other Income	0	0	0	0
Revenue	2 669 000	2 361 000	2 041 000	1 895 000
Cost of Goods Sold	812 000	705 000	732 000	656 000
Salary Costs	534 000	629 000	583 000	558 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 557 000	1 488 000	1 443 000	1 372 000
Operating Profit	1 112 000	873 000	598 000	523 000
Financial Income	8 000	7 000	9 000	10 000
Financial Costs	0	1 000	1 000	0
Financial Balance	8 000	6 000	8 000	10 000
Dividends	850 000	650 000	450 000	400 000
Net Income	874 000	686 000	473 000	416 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	9 000	2 000	13 000	7 000
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	0
Total Fixed Assets	9 000	2 000	13 000	7 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 300 000	1 203 000	949 000	742 000
Total Current Assets	1 461 000	1 301 000	973 000	766 000
Total Assets	1 471 000	1 304 000	986 000	772 000
Total Equity	159 000	135 000	99 000	76 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	102 000	20 000	0
Unpaid Taxes	78 000	77 000	88 000	71 000
Dividends	850 000	650 000	450 000	400 000
Other Current Debt	131 000	156 000	190 000	109 000
Total Current Debt	1 312 000	1 168 000	887 000	696 000
Total Equity and Debt	1 471 000	1 304 000	986 000	772 000

Financial indicators	2022	2021	2020	2019
Return on Equity	549,69 %	508,15 %	477,78 %	547,37 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	41,66 %	36,98 %	29,3 %	27,6 %
Current Ratio	1,11	1,11	1,1	1,1
Quick Ratio	1,11	1,11	1,1	1,1
Equity Ratio	0,11	0,1	0,1	0,1
Gross Profit Margin	69,58 %	70,14 %	64,14 %	65,38 %