BOPRO BYGG AS

5179 GODVIK

Finances

Share Ownership

Return on Equity

−4,92 %

Current Ratio

0,07

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020
Revenue	590 000	943 000	1 651 000
Net Income	9 000	53 000	−440 000
Total Assets	181 000	389 000	334 000
Total Equity	−183 000	−193 000	−246 000

Income (NOK)	2022	2021	2020
Revenue	590 000	943 000	1 651 000
Expenditure	578 000	875 000	2 215 000
Operating Profit	12 000	68 000	−565 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Earnings Before Tax	12 000	67 000	−565 000
Tax	3 000	14 000	−125 000
Net Income	9 000	53 000	−440 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	155 000	170 000	199 000
Total Current Assets	26 000	220 000	135 000
Total Assets	181 000	389 000	334 000
Total Retained Equity	−378 000	−393 000	−440 000
Total Equity	−183 000	−193 000	−246 000
Total Long-Term Debt	0	0	0
Total Current Debt	364 000	582 000	580 000
Total Equity and Debt	181 000	389 000	334 000

Cash flow (NOK)	2022	2021	2020
Sales Income	590 000	943 000	1 651 000
Other Income	0	0	0
Revenue	590 000	943 000	1 651 000
Cost of Goods Sold	0	4 000	231 000
Salary Costs	471 000	712 000	1 643 000
Depreciation	12 000	15 000	18 000
Impairment	0	0	0
Expenditure	578 000	875 000	2 215 000
Operating Profit	12 000	68 000	−565 000
Financial Income	0	0	0
Financial Costs	0	0	1 000
Financial Balance	0	0	−1 000
Dividends	0	0	0
Net Income	9 000	53 000	−440 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	108 000	111 000	125 000
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	47 000	59 000	73 000
Total Tangible Assets	47 000	59 000	73 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	155 000	170 000	199 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	20 000	84 000	57 000
Total Current Assets	26 000	220 000	135 000
Total Assets	181 000	389 000	334 000
Total Equity	−183 000	−193 000	−246 000
Short-Term Group Debt	0	403 000	300 000
Total Long-Term Debt	0	0	0
Creditors	6 000	10 000	32 000
Unpaid Taxes	19 000	105 000	106 000
Dividends	0	0	0
Other Current Debt	340 000	64 000	142 000
Total Current Debt	364 000	582 000	580 000
Total Equity and Debt	181 000	389 000	334 000

Financial indicators	2022	2021	2020
Return on Equity	−4,92 %	−27,46 %	178,86 %
Debt-to-Equity Ratio	−0	−0	−0
Operating Profit Margin	2,03 %	7,21 %	−34,22 %
Current Ratio	0,07	0,38	0,23
Quick Ratio	0,07	0,38	0,23
Equity Ratio	−1,01	−0,5	−0,74
Gross Profit Margin	100 %	99,58 %	86,01 %