ADAM OG EVA BOGSTADVEIEN AS

0355 OSLO

Finances

Share Ownership

Return on Equity

60,18 %

Current Ratio

2,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 512 000	4 628 000	3 735 000	3 055 000
Net Income	934 000	652 000	429 000	259 000
Total Assets	2 675 000	1 949 000	1 669 000	1 690 000
Total Equity	1 552 000	1 019 000	866 000	437 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 512 000	4 628 000	3 735 000	3 055 000
Expenditure	4 315 000	3 792 000	3 185 000	2 743 000
Operating Profit	1 196 000	837 000	550 000	312 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	−20 000
Financial Balance	2 000	0	0	20 000
Earnings Before Tax	1 197 000	837 000	550 000	332 000
Tax	263 000	184 000	121 000	73 000
Net Income	934 000	652 000	429 000	259 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	249 000	257 000	364 000	486 000
Total Current Assets	2 426 000	1 692 000	1 305 000	1 204 000
Total Assets	2 675 000	1 949 000	1 669 000	1 690 000
Total Retained Equity	1 452 000	919 000	566 000	137 000
Total Equity	1 552 000	1 019 000	866 000	437 000
Total Long-Term Debt	0	1 000	10 000	716 000
Total Current Debt	1 123 000	930 000	793 000	537 000
Total Equity and Debt	2 675 000	1 949 000	1 669 000	1 690 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 511 000	4 620 000	3 697 000	3 055 000
Other Income	1 000	9 000	38 000	0
Revenue	5 512 000	4 628 000	3 735 000	3 055 000
Cost of Goods Sold	402 000	436 000	336 000	288 000
Salary Costs	2 488 000	2 047 000	1 717 000	1 455 000
Depreciation	131 000	125 000	122 000	107 000
Impairment	0	0	0	0
Expenditure	4 315 000	3 792 000	3 185 000	2 743 000
Operating Profit	1 196 000	837 000	550 000	312 000
Financial Income	2 000	0	0	0
Financial Costs	0	0	0	−20 000
Financial Balance	2 000	0	0	20 000
Dividends	400 000	300 000	0	0
Net Income	934 000	652 000	429 000	259 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	7 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	242 000	257 000	364 000	486 000
Total Tangible Assets	242 000	257 000	364 000	486 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	249 000	257 000	364 000	486 000
Stock	232 000	184 000	159 000	191 000
Total Investments	0	0	0	0
Cash, Bank	2 137 000	1 430 000	1 105 000	965 000
Total Current Assets	2 426 000	1 692 000	1 305 000	1 204 000
Total Assets	2 675 000	1 949 000	1 669 000	1 690 000
Total Equity	1 552 000	1 019 000	866 000	437 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	10 000	716 000
Creditors	114 000	82 000	90 000	87 000
Unpaid Taxes	277 000	253 000	214 000	172 000
Dividends	400 000	300 000	0	0
Other Current Debt	461 000	401 000	362 000	253 000
Total Current Debt	1 123 000	930 000	793 000	537 000
Total Equity and Debt	2 675 000	1 949 000	1 669 000	1 690 000

Financial indicators	2022	2021	2020	2019
Return on Equity	60,18 %	63,98 %	49,54 %	59,27 %
Debt-to-Equity Ratio	0	0	0,01	1,64
Operating Profit Margin	21,7 %	18,09 %	14,73 %	10,21 %
Current Ratio	2,16	1,82	1,65	2,24
Quick Ratio	2,72	2,27	2,06	3,48
Equity Ratio	0,58	0,52	0,52	0,26
Gross Profit Margin	92,71 %	90,58 %	91 %	90,57 %