KEVIN BOINE AS

9601 HAMMERFEST

Finances

Share Ownership

Return on Equity

80 %

Current Ratio

2,29

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	877 000	989 000	1 043 000	1 387 000
Net Income	36 000	−13 000	0	11 000
Total Assets	80 000	24 000	140 000	134 000
Total Equity	45 000	31 000	44 000	44 000

Income (NOK)	2022	2021	2020	2019
Revenue	877 000	989 000	1 043 000	1 387 000
Expenditure	835 000	1 002 000	1 042 000	1 374 000
Operating Profit	42 000	−12 000	0	13 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	42 000	−12 000	0	13 000
Tax	4 000	0	0	2 000
Net Income	36 000	−13 000	0	11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	11 000	26 000	41 000
Total Current Assets	80 000	13 000	114 000	93 000
Total Assets	80 000	24 000	140 000	134 000
Total Retained Equity	15 000	1 000	14 000	14 000
Total Equity	45 000	31 000	44 000	44 000
Total Long-Term Debt	0	0	1 000	2 000
Total Current Debt	35 000	−8 000	95 000	88 000
Total Equity and Debt	80 000	24 000	140 000	134 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	877 000	989 000	1 032 000	1 387 000
Other Income	0	0	11 000	0
Revenue	877 000	989 000	1 043 000	1 387 000
Cost of Goods Sold	7 000	39 000	35 000	0
Salary Costs	520 000	682 000	910 000	1 188 000
Depreciation	11 000	15 000	15 000	4 000
Impairment	0	0	0	0
Expenditure	835 000	1 002 000	1 042 000	1 374 000
Operating Profit	42 000	−12 000	0	13 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	36 000	−13 000	0	11 000

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	11 000	26 000	41 000
Total Tangible Assets	0	11 000	26 000	41 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	11 000	26 000	41 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	78 000	13 000	114 000	93 000
Total Current Assets	80 000	13 000	114 000	93 000
Total Assets	80 000	24 000	140 000	134 000
Total Equity	45 000	31 000	44 000	44 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	2 000
Creditors	3 000	−2 000	−9 000	0
Unpaid Taxes	18 000	5 000	65 000	87 000
Dividends	0	0	0	0
Other Current Debt	8 000	−13 000	38 000	0
Total Current Debt	35 000	−8 000	95 000	88 000
Total Equity and Debt	80 000	24 000	140 000	134 000

Financial indicators	2022	2021	2020	2019
Return on Equity	80 %	−41,94 %	0 %	25 %
Debt-to-Equity Ratio	0	0	0,02	0,05
Operating Profit Margin	4,79 %	−1,21 %	0 %	0,94 %
Current Ratio	2,29	−1,63	1,2	1,06
Quick Ratio	2,29	−1,63	1,2	1,06
Equity Ratio	0,56	1,29	0,31	0,33
Gross Profit Margin	99,2 %	96,06 %	96,64 %	100 %