BUREAU 1618 AS

1430 ÅS

Finances

Share Ownership

Return on Equity

68,39 %

Current Ratio

2,41

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 919 000	4 056 000	2 695 000	1 354 000
Net Income	1 021 000	787 000	1 156 000	5 000
Total Assets	2 546 000	1 975 000	1 824 000	725 000
Total Equity	1 493 000	472 000	186 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 919 000	4 056 000	2 695 000	1 354 000
Expenditure	2 607 000	3 043 000	1 215 000	1 347 000
Operating Profit	1 312 000	1 013 000	1 480 000	7 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	1 313 000	1 013 000	1 480 000	7 000
Tax	292 000	226 000	325 000	2 000
Net Income	1 021 000	787 000	1 156 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 000	28 000	50 000	0
Total Current Assets	2 540 000	1 947 000	1 775 000	725 000
Total Assets	2 546 000	1 975 000	1 824 000	725 000
Total Retained Equity	1 469 000	448 000	161 000	5 000
Total Equity	1 493 000	472 000	186 000	30 000
Total Long-Term Debt	0	0	1 000	0
Total Current Debt	1 053 000	1 503 000	1 637 000	695 000
Total Equity and Debt	2 546 000	1 975 000	1 824 000	725 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 919 000	4 056 000	2 695 000	1 354 000
Other Income	0	0	0	0
Revenue	3 919 000	4 056 000	2 695 000	1 354 000
Cost of Goods Sold	1 710 000	1 447 000	62 000	13 000
Salary Costs	836 000	1 530 000	1 050 000	1 289 000
Depreciation	22 000	22 000	15 000	0
Impairment	0	0	0	0
Expenditure	2 607 000	3 043 000	1 215 000	1 347 000
Operating Profit	1 312 000	1 013 000	1 480 000	7 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	500 000	1 000 000	0
Net Income	1 021 000	787 000	1 156 000	5 000

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	6 000	28 000	50 000	0
Total Tangible Assets	6 000	28 000	50 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 000	28 000	50 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 565 000	1 107 000	1 389 000	477 000
Total Current Assets	2 540 000	1 947 000	1 775 000	725 000
Total Assets	2 546 000	1 975 000	1 824 000	725 000
Total Equity	1 493 000	472 000	186 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	0
Creditors	4 000	162 000	3 000	0
Unpaid Taxes	189 000	490 000	206 000	347 000
Dividends	0	500 000	1 000 000	0
Other Current Debt	568 000	124 000	103 000	346 000
Total Current Debt	1 053 000	1 503 000	1 637 000	695 000
Total Equity and Debt	2 546 000	1 975 000	1 824 000	725 000

Financial indicators	2022	2021	2020	2019
Return on Equity	68,39 %	166,74 %	621,51 %	16,67 %
Debt-to-Equity Ratio	0	0	0,01	0
Operating Profit Margin	33,48 %	24,98 %	54,92 %	0,52 %
Current Ratio	2,41	1,3	1,08	1,04
Quick Ratio	2,41	1,3	1,08	1,04
Equity Ratio	0,59	0,24	0,1	0,04
Gross Profit Margin	56,37 %	64,32 %	97,7 %	99,04 %