BOVIDE AS

0175 OSLO

Finances

Share Ownership

Return on Equity

55,13 %

Current Ratio

2,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 828 000	2 012 000	1 859 000	1 477 000
Net Income	360 000	272 000	269 000	396 000
Total Assets	1 059 000	1 302 000	1 114 000	877 000
Total Equity	653 000	293 000	439 000	420 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 828 000	2 012 000	1 859 000	1 477 000
Expenditure	1 506 000	1 527 000	1 515 000	969 000
Operating Profit	322 000	486 000	345 000	508 000
Financial Income	1 000	1 000	0	0
Financial Costs	1 000	0	0	1 000
Financial Balance	0	1 000	0	−1 000
Earnings Before Tax	323 000	487 000	345 000	507 000
Tax	−37 000	215 000	76 000	112 000
Net Income	360 000	272 000	269 000	396 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 059 000	1 302 000	1 114 000	877 000
Total Assets	1 059 000	1 302 000	1 114 000	877 000
Total Retained Equity	623 000	269 000	415 000	396 000
Total Equity	653 000	293 000	439 000	420 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	406 000	1 009 000	675 000	456 000
Total Equity and Debt	1 059 000	1 302 000	1 114 000	877 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 828 000	2 012 000	1 859 000	1 477 000
Other Income	0	0	0	0
Revenue	1 828 000	2 012 000	1 859 000	1 477 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 495 000	1 501 000	1 502 000	931 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 506 000	1 527 000	1 515 000	969 000
Operating Profit	322 000	486 000	345 000	508 000
Financial Income	1 000	1 000	0	0
Financial Costs	1 000	0	0	1 000
Financial Balance	0	1 000	0	−1 000
Dividends	0	418 000	250 000	0
Net Income	360 000	272 000	269 000	396 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	821 000	793 000	622 000	538 000
Total Current Assets	1 059 000	1 302 000	1 114 000	877 000
Total Assets	1 059 000	1 302 000	1 114 000	877 000
Total Equity	653 000	293 000	439 000	420 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	8 000	13 000	7 000	7 000
Unpaid Taxes	141 000	215 000	191 000	235 000
Dividends	0	418 000	250 000	0
Other Current Debt	149 000	149 000	151 000	102 000
Total Current Debt	406 000	1 009 000	675 000	456 000
Total Equity and Debt	1 059 000	1 302 000	1 114 000	877 000

Financial indicators	2022	2021	2020	2019
Return on Equity	55,13 %	92,83 %	61,28 %	94,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	17,61 %	24,16 %	18,56 %	34,39 %
Current Ratio	2,61	1,29	1,65	1,92
Quick Ratio	2,61	1,29	1,65	1,92
Equity Ratio	0,62	0,23	0,39	0,48
Gross Profit Margin	100 %	100 %	100 %	100 %