BØHLE EIENDOMSTJENESTER AS

2609 LILLEHAMMER

Finances

Share Ownership

Return on Equity

96,15 %

Current Ratio

1,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	673 000	0	69 000	10 000
Net Income	25 000	−38 000	16 000	1 000
Total Assets	70 000	5 000	43 000	23 000
Total Equity	26 000	1 000	38 000	23 000

Income (NOK)	2022	2021	2020	2019
Revenue	673 000	0	69 000	10 000
Expenditure	650 000	38 000	41 000	7 000
Operating Profit	22 000	−38 000	19 000	1 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Earnings Before Tax	22 000	−38 000	17 000	1 000
Tax	−3 000	0	1 000	0
Net Income	25 000	−38 000	16 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 000	0	0	0
Total Current Assets	67 000	5 000	43 000	23 000
Total Assets	70 000	5 000	43 000	23 000
Total Retained Equity	−9 000	−34 000	3 000	−12 000
Total Equity	26 000	1 000	38 000	23 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	44 000	4 000	4 000	0
Total Equity and Debt	70 000	5 000	43 000	23 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	673 000	0	69 000	10 000
Other Income	0	0	0	0
Revenue	673 000	0	69 000	10 000
Cost of Goods Sold	290 000	0	5 000	0
Salary Costs	241 000	31 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	650 000	38 000	41 000	7 000
Operating Profit	22 000	−38 000	19 000	1 000
Financial Income	0	0	0	0
Financial Costs	0	0	2 000	0
Financial Balance	0	0	−2 000	0
Dividends	0	0	0	0
Net Income	25 000	−38 000	16 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	3 000	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	3 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	39 000	4 000	14 000	11 000
Total Current Assets	67 000	5 000	43 000	23 000
Total Assets	70 000	5 000	43 000	23 000
Total Equity	26 000	1 000	38 000	23 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	7 000	0	3 000	0
Unpaid Taxes	12 000	4 000	0	0
Dividends	0	0	0	0
Other Current Debt	26 000	0	0	0
Total Current Debt	44 000	4 000	4 000	0
Total Equity and Debt	70 000	5 000	43 000	23 000

Financial indicators	2022	2021	2020	2019
Return on Equity	96,15 %	−3 800 %	42,11 %	4,35 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	3,27 %	-	27,54 %	10 %
Current Ratio	1,52	1,25	10,75	-
Quick Ratio	1,52	1,25	10,75	-
Equity Ratio	0,37	0,2	0,88	1
Gross Profit Margin	56,91 %	-	92,75 %	100 %