BOARDLOG AS

4029 STAVANGER

Finances

Share Ownership

Return on Equity

77,04 %

Current Ratio

1,69

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	626 000	307 000	213 000	0
Net Income	104 000	−17 000	−66 000	−30 000
Total Assets	329 000	145 000	199 000	50 000
Total Equity	135 000	31 000	48 000	14 000

Income (NOK)	2022	2021	2020	2019
Revenue	626 000	307 000	213 000	0
Expenditure	523 000	324 000	280 000	30 000
Operating Profit	104 000	−17 000	−66 000	−30 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	104 000	−17 000	−66 000	−30 000
Tax	0	0	0	0
Net Income	104 000	−17 000	−66 000	−30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	22 000	0
Total Current Assets	329 000	145 000	177 000	50 000
Total Assets	329 000	145 000	199 000	50 000
Total Retained Equity	−15 000	−119 000	−102 000	−36 000
Total Equity	135 000	31 000	48 000	14 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	195 000	115 000	151 000	36 000
Total Equity and Debt	329 000	145 000	199 000	50 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	626 000	307 000	213 000	0
Other Income	0	0	0	0
Revenue	626 000	307 000	213 000	0
Cost of Goods Sold	348 000	166 000	90 000	21 000
Salary Costs	0	0	0	0
Depreciation	0	22 000	7 000	0
Impairment	0	0	0	0
Expenditure	523 000	324 000	280 000	30 000
Operating Profit	104 000	−17 000	−66 000	−30 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	104 000	−17 000	−66 000	−30 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	22 000	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	22 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	276 000	75 000	156 000	38 000
Total Current Assets	329 000	145 000	177 000	50 000
Total Assets	329 000	145 000	199 000	50 000
Total Equity	135 000	31 000	48 000	14 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	184 000	95 000	142 000	36 000
Unpaid Taxes	11 000	0	4 000	0
Dividends	0	0	0	0
Other Current Debt	0	19 000	6 000	0
Total Current Debt	195 000	115 000	151 000	36 000
Total Equity and Debt	329 000	145 000	199 000	50 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,04 %	−54,84 %	−137,5 %	−214,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	16,61 %	−5,54 %	−30,99 %	-
Current Ratio	1,69	1,26	1,17	1,39
Quick Ratio	1,69	1,26	1,17	1,39
Equity Ratio	0,41	0,21	0,24	0,28
Gross Profit Margin	44,41 %	45,93 %	57,75 %	-