BOENA AS

0484 OSLO

Finances

Share Ownership

Return on Equity

17,07 %

Current Ratio

0,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 189 000	640 000	1 526 000	270 000
Net Income	7 000	−54 000	−3 000	61 000
Total Assets	44 000	205 000	488 000	289 000
Total Equity	41 000	34 000	88 000	91 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 189 000	640 000	1 526 000	270 000
Expenditure	1 177 000	693 000	1 529 000	192 000
Operating Profit	11 000	−52 000	−4 000	78 000
Financial Income	0	−1 000	0	0
Financial Costs	2 000	3 000	0	0
Financial Balance	−2 000	−4 000	0	0
Earnings Before Tax	9 000	−57 000	−4 000	78 000
Tax	2 000	−3 000	−1 000	17 000
Net Income	7 000	−54 000	−3 000	61 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 000	97 000	163 000	32 000
Total Current Assets	2 000	108 000	325 000	257 000
Total Assets	44 000	205 000	488 000	289 000
Total Retained Equity	11 000	4 000	58 000	61 000
Total Equity	41 000	34 000	88 000	91 000
Total Long-Term Debt	0	0	1 000	2 000
Total Current Debt	3 000	171 000	399 000	196 000
Total Equity and Debt	44 000	205 000	488 000	289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 189 000	640 000	1 526 000	270 000
Other Income	0	0	0	0
Revenue	1 189 000	640 000	1 526 000	270 000
Cost of Goods Sold	67 000	0	0	0
Salary Costs	774 000	345 000	1 169 000	168 000
Depreciation	0	31 000	25 000	1 000
Impairment	0	0	0	0
Expenditure	1 177 000	693 000	1 529 000	192 000
Operating Profit	11 000	−52 000	−4 000	78 000
Financial Income	0	−1 000	0	0
Financial Costs	2 000	3 000	0	0
Financial Balance	−2 000	−4 000	0	0
Dividends	0	0	0	0
Net Income	7 000	−54 000	−3 000	61 000

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	97 000	127 000	32 000
Total Tangible Assets	0	97 000	127 000	32 000
Total Fiancial Fixed Assets	42 000	0	36 000	0
Total Fixed Assets	42 000	97 000	163 000	32 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	92 000	75 000	11 000
Total Current Assets	2 000	108 000	325 000	257 000
Total Assets	44 000	205 000	488 000	289 000
Total Equity	41 000	34 000	88 000	91 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	1 000	2 000
Creditors	1 000	0	3 000	1 000
Unpaid Taxes	0	83 000	190 000	116 000
Dividends	0	0	0	0
Other Current Debt	0	88 000	207 000	64 000
Total Current Debt	3 000	171 000	399 000	196 000
Total Equity and Debt	44 000	205 000	488 000	289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,07 %	−158,82 %	−3,41 %	67,03 %
Debt-to-Equity Ratio	0	0	0,01	0,02
Operating Profit Margin	0,93 %	−8,13 %	−0,26 %	28,89 %
Current Ratio	0,67	0,63	0,81	1,31
Quick Ratio	0,67	0,63	0,81	1,31
Equity Ratio	0,93	0,17	0,18	0,31
Gross Profit Margin	94,37 %	100 %	100 %	100 %