BOLIG & SKADESERVICE AS

3520 JEVNAKER

Finances

Return on Equity

33,33 %

Current Ratio

1,44

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020
Revenue	8 630 000	5 823 000	2 730 000
Net Income	315 000	142 000	−112 000
Total Assets	2 897 000	2 301 000	1 391 000
Total Equity	945 000	630 000	488 000

Income (NOK)	2022	2021	2020
Revenue	8 630 000	5 823 000	2 730 000
Expenditure	8 206 000	5 640 000	2 823 000
Operating Profit	425 000	183 000	−94 000
Financial Income	0	0	0
Financial Costs	21 000	33 000	18 000
Financial Balance	−21 000	−33 000	−18 000
Earnings Before Tax	404 000	151 000	−112 000
Tax	89 000	9 000	0
Net Income	315 000	142 000	−112 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	433 000	376 000	239 000
Total Current Assets	2 463 000	1 924 000	1 151 000
Total Assets	2 897 000	2 301 000	1 391 000
Total Retained Equity	345 000	30 000	−112 000
Total Equity	945 000	630 000	488 000
Total Long-Term Debt	240 000	346 000	225 000
Total Current Debt	1 712 000	1 324 000	677 000
Total Equity and Debt	2 897 000	2 301 000	1 391 000

Cash flow (NOK)	2022	2021	2020
Sales Income	8 630 000	5 823 000	2 730 000
Other Income	0	0	0
Revenue	8 630 000	5 823 000	2 730 000
Cost of Goods Sold	4 679 000	2 348 000	623 000
Salary Costs	2 876 000	2 833 000	1 801 000
Depreciation	60 000	70 000	32 000
Impairment	0	0	0
Expenditure	8 206 000	5 640 000	2 823 000
Operating Profit	425 000	183 000	−94 000
Financial Income	0	0	0
Financial Costs	21 000	33 000	18 000
Financial Balance	−21 000	−33 000	−18 000
Dividends	0	0	0
Net Income	315 000	142 000	−112 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	116 000	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	297 000	356 000	219 000
Total Tangible Assets	413 000	356 000	219 000
Total Fiancial Fixed Assets	20 000	20 000	20 000
Total Fixed Assets	433 000	376 000	239 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	1 390 000	957 000	791 000
Total Current Assets	2 463 000	1 924 000	1 151 000
Total Assets	2 897 000	2 301 000	1 391 000
Total Equity	945 000	630 000	488 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	240 000	346 000	225 000
Creditors	888 000	694 000	179 000
Unpaid Taxes	441 000	370 000	330 000
Dividends	0	0	0
Other Current Debt	259 000	251 000	168 000
Total Current Debt	1 712 000	1 324 000	677 000
Total Equity and Debt	2 897 000	2 301 000	1 391 000

Financial indicators	2022	2021	2020
Return on Equity	33,33 %	22,54 %	−22,95 %
Debt-to-Equity Ratio	0,25	0,55	0,46
Operating Profit Margin	4,92 %	3,14 %	−3,44 %
Current Ratio	1,44	1,45	1,7
Quick Ratio	1,44	1,45	1,7
Equity Ratio	0,33	0,27	0,35
Gross Profit Margin	45,78 %	59,68 %	77,18 %