BOE BYGG AS

5239 RÅDAL

Finances

Share Ownership

Return on Equity

111,48 %

Current Ratio

1,32

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	4 417 000	1 531 000	142 000
Net Income	272 000	64 000	−17 000
Total Assets	853 000	372 000	53 000
Total Equity	244 000	72 000	8 000

Income (NOK)	2022	2021	2020
Revenue	4 417 000	1 531 000	142 000
Expenditure	4 071 000	1 453 000	158 000
Operating Profit	346 000	78 000	−16 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Earnings Before Tax	347 000	78 000	−17 000
Tax	75 000	13 000	0
Net Income	272 000	64 000	−17 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	51 000	51 000	33 000
Total Current Assets	803 000	321 000	20 000
Total Assets	853 000	372 000	53 000
Total Retained Equity	214 000	48 000	−17 000
Total Equity	244 000	72 000	8 000
Total Long-Term Debt	0	0	0
Total Current Debt	609 000	300 000	45 000
Total Equity and Debt	853 000	372 000	53 000

Cash flow (NOK)	2022	2021	2020
Sales Income	4 395 000	1 531 000	142 000
Other Income	22 000	0	0
Revenue	4 417 000	1 531 000	142 000
Cost of Goods Sold	2 200 000	541 000	42 000
Salary Costs	1 397 000	598 000	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	4 071 000	1 453 000	158 000
Operating Profit	346 000	78 000	−16 000
Financial Income	1 000	0	0
Financial Costs	0	0	0
Financial Balance	1 000	0	0
Dividends	100 000	0	0
Net Income	272 000	64 000	−17 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	51 000	51 000	33 000
Total Fixed Assets	51 000	51 000	33 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	664 000	239 000	20 000
Total Current Assets	803 000	321 000	20 000
Total Assets	853 000	372 000	53 000
Total Equity	244 000	72 000	8 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	136 000	44 000	0
Unpaid Taxes	154 000	180 000	4 000
Dividends	100 000	0	0
Other Current Debt	143 000	63 000	40 000
Total Current Debt	609 000	300 000	45 000
Total Equity and Debt	853 000	372 000	53 000

Financial indicators	2022	2021	2020
Return on Equity	111,48 %	88,89 %	−212,5 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	7,83 %	5,09 %	−11,27 %
Current Ratio	1,32	1,07	0,44
Quick Ratio	1,32	1,07	0,44
Equity Ratio	0,29	0,19	0,15
Gross Profit Margin	50,19 %	64,66 %	70,42 %