BØEN KYSTFISKE AS

4233 ERFJORD

Finances

Share Ownership

Return on Equity

0,02 %

Current Ratio

4,03

Debt-to-Equity Ratio

2,91

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 014 000	437 000	76 000	920 000
Net Income	12 000	−1 664 000	−49 000	423 000
Total Assets	234 582 000	75 279 000	10 766 000	8 516 000
Total Equity	59 098 000	8 061 000	8 510 000	8 311 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 014 000	437 000	76 000	920 000
Expenditure	12 798 000	2 575 000	389 000	379 000
Operating Profit	6 216 000	−2 137 000	−313 000	542 000
Financial Income	3 000	3 000	223 000	0
Financial Costs	6 204 000	0	0	0
Financial Balance	−6 201 000	3 000	223 000	0
Earnings Before Tax	16 000	−2 134 000	−90 000	542 000
Tax	4 000	−469 000	−42 000	119 000
Net Income	12 000	−1 664 000	−49 000	423 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	219 983 000	71 485 000	2 882 000	3 213 000
Total Current Assets	14 599 000	3 794 000	7 884 000	5 303 000
Total Assets	234 582 000	75 279 000	10 766 000	8 516 000
Total Retained Equity	−1 279 000	−1 290 000	374 000	423 000
Total Equity	59 098 000	8 061 000	8 510 000	8 311 000
Total Long-Term Debt	171 861 000	21 000	147 000	119 000
Total Current Debt	3 623 000	67 197 000	2 108 000	86 000
Total Equity and Debt	234 582 000	75 279 000	10 766 000	8 516 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	18 403 000	279 000	0	220 000
Other Income	611 000	158 000	76 000	700 000
Revenue	19 014 000	437 000	76 000	920 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 889 000	1 805 000	0	0
Depreciation	3 043 000	151 000	190 000	246 000
Impairment	0	0	0	0
Expenditure	12 798 000	2 575 000	389 000	379 000
Operating Profit	6 216 000	−2 137 000	−313 000	542 000
Financial Income	3 000	3 000	223 000	0
Financial Costs	6 204 000	0	0	0
Financial Balance	−6 201 000	3 000	223 000	0
Dividends	0	0	0	0
Net Income	12 000	−1 664 000	−49 000	423 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	156 229 000	6 000 000	0	0
Real Eastate	2 240 000	2 304 000	2 368 000	2 432 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 052 000	3 090 000	404 000	348 000
Total Tangible Assets	63 754 000	65 485 000	2 882 000	3 213 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	219 983 000	71 485 000	2 882 000	3 213 000
Stock	412 000	366 000	0	0
Total Investments	0	0	0	3 360 000
Cash, Bank	11 544 000	1 036 000	1 123 000	1 943 000
Total Current Assets	14 599 000	3 794 000	7 884 000	5 303 000
Total Assets	234 582 000	75 279 000	10 766 000	8 516 000
Total Equity	59 098 000	8 061 000	8 510 000	8 311 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	171 861 000	21 000	147 000	119 000
Creditors	874 000	0	114 000	15 000
Unpaid Taxes	1 273 000	142 000	0	15 000
Dividends	0	0	0	0
Other Current Debt	1 476 000	67 055 000	1 994 000	56 000
Total Current Debt	3 623 000	67 197 000	2 108 000	86 000
Total Equity and Debt	234 582 000	75 279 000	10 766 000	8 516 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,02 %	−20,64 %	−0,58 %	5,09 %
Debt-to-Equity Ratio	2,91	0	0,02	0,01
Operating Profit Margin	32,69 %	−489,02 %	−411,84 %	58,91 %
Current Ratio	4,03	0,06	3,74	61,66
Quick Ratio	4,55	0,06	3,74	61,66
Equity Ratio	0,25	0,11	0,79	0,98
Gross Profit Margin	100 %	100 %	100 %	100 %