BØIFOT EIENDOM AS

3483 KANA

Finances

Share Ownership

Return on Equity

40,49 %

Current Ratio

−0,1

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 886 000	2 165 000	0	174 000
Net Income	−428 000	−596 000	−10 000	−46 000
Total Assets	962 000	322 000	3 000	1 000
Total Equity	−1 057 000	−629 000	−34 000	−24 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 886 000	2 165 000	0	174 000
Expenditure	2 383 000	2 936 000	10 000	219 000
Operating Profit	−497 000	−770 000	−10 000	−45 000
Financial Income	0	0	0	0
Financial Costs	51 000	12 000	0	1 000
Financial Balance	−51 000	−12 000	0	−1 000
Earnings Before Tax	−549 000	−782 000	−10 000	−46 000
Tax	−121 000	−186 000	0	0
Net Income	−428 000	−596 000	−10 000	−46 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 166 000	392 000	0	0
Total Current Assets	−205 000	−70 000	3 000	1 000
Total Assets	962 000	322 000	3 000	1 000
Total Retained Equity	−1 087 000	−659 000	−64 000	−54 000
Total Equity	−1 057 000	−629 000	−34 000	−24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	2 019 000	951 000	37 000	25 000
Total Equity and Debt	962 000	322 000	3 000	1 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 306 000	1 371 000	0	174 000
Other Income	580 000	794 000	0	0
Revenue	1 886 000	2 165 000	0	174 000
Cost of Goods Sold	756 000	794 000	0	1 000
Salary Costs	528 000	971 000	0	153 000
Depreciation	146 000	19 000	0	0
Impairment	0	0	0	0
Expenditure	2 383 000	2 936 000	10 000	219 000
Operating Profit	−497 000	−770 000	−10 000	−45 000
Financial Income	0	0	0	0
Financial Costs	51 000	12 000	0	1 000
Financial Balance	−51 000	−12 000	0	−1 000
Dividends	0	0	0	0
Net Income	−428 000	−596 000	−10 000	−46 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	307 000	186 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	860 000	206 000	0	0
Total Tangible Assets	860 000	206 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 166 000	392 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	−205 000	−186 000	1 000	0
Total Current Assets	−205 000	−70 000	3 000	1 000
Total Assets	962 000	322 000	3 000	1 000
Total Equity	−1 057 000	−629 000	−34 000	−24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	130 000	52 000	13 000	1 000
Unpaid Taxes	38 000	376 000	0	0
Dividends	0	0	0	0
Other Current Debt	1 851 000	523 000	24 000	24 000
Total Current Debt	2 019 000	951 000	37 000	25 000
Total Equity and Debt	962 000	322 000	3 000	1 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,49 %	94,75 %	29,41 %	191,67 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	−26,35 %	−35,57 %	-	−25,86 %
Current Ratio	−0,1	−0,07	0,08	0,04
Quick Ratio	−0,1	−0,07	0,08	0,04
Equity Ratio	−1,1	−1,95	−11,33	−24
Gross Profit Margin	59,92 %	63,33 %	-	99,43 %