BØYSEN KJEVEORTOPEDI AS

9510 ALTA

Finances

Share Ownership

Return on Equity

14,2 %

Current Ratio

4,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 702 000	4 490 000	4 331 000	4 409 000
Net Income	418 000	498 000	995 000	359 000
Total Assets	3 710 000	3 206 000	2 636 000	1 604 000
Total Equity	2 943 000	2 526 000	2 028 000	1 033 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 702 000	4 490 000	4 331 000	4 409 000
Expenditure	4 178 000	3 852 000	3 059 000	3 952 000
Operating Profit	524 000	638 000	1 272 000	458 000
Financial Income	12 000	1 000	4 000	4 000
Financial Costs	0	1 000	0	2 000
Financial Balance	12 000	0	4 000	2 000
Earnings Before Tax	536 000	638 000	1 275 000	460 000
Tax	118 000	141 000	280 000	101 000
Net Income	418 000	498 000	995 000	359 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	3 710 000	3 206 000	2 636 000	1 604 000
Total Assets	3 710 000	3 206 000	2 636 000	1 604 000
Total Retained Equity	2 913 000	2 496 000	1 998 000	1 003 000
Total Equity	2 943 000	2 526 000	2 028 000	1 033 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	767 000	680 000	608 000	571 000
Total Equity and Debt	3 710 000	3 206 000	2 636 000	1 604 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 702 000	4 490 000	4 331 000	4 409 000
Other Income	0	0	0	0
Revenue	4 702 000	4 490 000	4 331 000	4 409 000
Cost of Goods Sold	521 000	732 000	374 000	680 000
Salary Costs	2 819 000	2 358 000	1 920 000	2 337 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 178 000	3 852 000	3 059 000	3 952 000
Operating Profit	524 000	638 000	1 272 000	458 000
Financial Income	12 000	1 000	4 000	4 000
Financial Costs	0	1 000	0	2 000
Financial Balance	12 000	0	4 000	2 000
Dividends	0	0	0	0
Net Income	418 000	498 000	995 000	359 000

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	0
Total Fixed Assets	0	0	0	0
Stock	455 000	483 000	671 000	619 000
Total Investments	0	0	0	0
Cash, Bank	3 224 000	2 707 000	1 935 000	969 000
Total Current Assets	3 710 000	3 206 000	2 636 000	1 604 000
Total Assets	3 710 000	3 206 000	2 636 000	1 604 000
Total Equity	2 943 000	2 526 000	2 028 000	1 033 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	151 000	159 000	12 000	19 000
Unpaid Taxes	119 000	98 000	79 000	89 000
Dividends	0	0	0	0
Other Current Debt	379 000	282 000	237 000	361 000
Total Current Debt	767 000	680 000	608 000	571 000
Total Equity and Debt	3 710 000	3 206 000	2 636 000	1 604 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,2 %	19,71 %	49,06 %	34,75 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,14 %	14,21 %	29,37 %	10,39 %
Current Ratio	4,84	4,71	4,34	2,81
Quick Ratio	11,89	16,27	−41,84	−33,42
Equity Ratio	0,79	0,79	0,77	0,64
Gross Profit Margin	88,92 %	83,7 %	91,36 %	84,58 %