BØEN ELEKTRO AS

3692 SAULAND

Finances

Share Ownership

Return on Equity

27,62 %

Current Ratio

1,8

Debt-to-Equity Ratio

0,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 202 000	13 586 000	6 009 000	5 756 000
Net Income	314 000	876 000	−322 000	209 000
Total Assets	2 861 000	2 918 000	1 366 000	1 590 000
Total Equity	1 137 000	823 000	−54 000	268 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 202 000	13 586 000	6 009 000	5 756 000
Expenditure	7 798 000	12 542 000	6 337 000	5 500 000
Operating Profit	404 000	1 044 000	−328 000	255 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	4 000	2 000
Financial Balance	−1 000	−1 000	−4 000	−2 000
Earnings Before Tax	403 000	1 043 000	−332 000	253 000
Tax	89 000	166 000	−10 000	45 000
Net Income	314 000	876 000	−322 000	209 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	90 000	142 000	13 000	13 000
Total Current Assets	2 770 000	2 776 000	1 353 000	1 577 000
Total Assets	2 861 000	2 918 000	1 366 000	1 590 000
Total Retained Equity	1 027 000	713 000	−164 000	158 000
Total Equity	1 137 000	823 000	−54 000	268 000
Total Long-Term Debt	188 000	3 000	0	10 000
Total Current Debt	1 536 000	2 092 000	1 420 000	1 312 000
Total Equity and Debt	2 861 000	2 918 000	1 366 000	1 590 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 205 000	13 494 000	5 987 000	5 755 000
Other Income	−2 000	93 000	22 000	1 000
Revenue	8 202 000	13 586 000	6 009 000	5 756 000
Cost of Goods Sold	3 927 000	8 116 000	2 950 000	2 517 000
Salary Costs	2 548 000	2 913 000	2 284 000	1 741 000
Depreciation	6 000	4 000	0	1 000
Impairment	0	0	0	0
Expenditure	7 798 000	12 542 000	6 337 000	5 500 000
Operating Profit	404 000	1 044 000	−328 000	255 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	4 000	2 000
Financial Balance	−1 000	−1 000	−4 000	−2 000
Dividends	0	0	0	0
Net Income	314 000	876 000	−322 000	209 000

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	26 000	32 000	13 000	13 000
Total Tangible Assets	26 000	32 000	13 000	13 000
Total Fiancial Fixed Assets	64 000	110 000	0	0
Total Fixed Assets	90 000	142 000	13 000	13 000
Stock	437 000	421 000	318 000	237 000
Total Investments	0	0	0	0
Cash, Bank	918 000	1 191 000	478 000	130 000
Total Current Assets	2 770 000	2 776 000	1 353 000	1 577 000
Total Assets	2 861 000	2 918 000	1 366 000	1 590 000
Total Equity	1 137 000	823 000	−54 000	268 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	188 000	3 000	0	10 000
Creditors	565 000	665 000	594 000	439 000
Unpaid Taxes	501 000	444 000	282 000	376 000
Dividends	0	0	0	0
Other Current Debt	380 000	820 000	544 000	462 000
Total Current Debt	1 536 000	2 092 000	1 420 000	1 312 000
Total Equity and Debt	2 861 000	2 918 000	1 366 000	1 590 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,62 %	106,44 %	596,3 %	77,99 %
Debt-to-Equity Ratio	0,17	0	−0	0,04
Operating Profit Margin	4,93 %	7,68 %	−5,46 %	4,43 %
Current Ratio	1,8	1,33	0,95	1,2
Quick Ratio	2,52	1,66	1,23	1,47
Equity Ratio	0,4	0,28	−0,04	0,17
Gross Profit Margin	52,12 %	40,26 %	50,91 %	56,27 %