BONG NORGE AS

2013 SKJETTEN

Finances

Share Ownership

Return on Equity

50,93 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 078 000	6 933 000	6 488 000	7 099 000
Net Income	1 100 000	983 000	821 000	820 000
Total Assets	7 506 000	9 181 000	8 019 000	8 073 000
Total Equity	2 160 000	2 159 000	2 159 000	2 158 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 078 000	6 933 000	6 488 000	7 099 000
Expenditure	4 295 000	6 239 000	5 815 000	6 527 000
Operating Profit	783 000	693 000	673 000	571 000
Financial Income	329 000	299 000	176 000	277 000
Financial Costs	13 000	10 000	29 000	27 000
Financial Balance	316 000	289 000	147 000	250 000
Earnings Before Tax	1 100 000	983 000	821 000	820 000
Tax	0	0	0	0
Net Income	1 100 000	983 000	821 000	820 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 400 000	5 107 000	5 107 000	5 125 000
Total Current Assets	4 106 000	4 074 000	2 912 000	2 947 000
Total Assets	7 506 000	9 181 000	8 019 000	8 073 000
Total Retained Equity	1 130 000	1 129 000	1 129 000	1 128 000
Total Equity	2 160 000	2 159 000	2 159 000	2 158 000
Total Long-Term Debt	1 483 000	2 219 000	2 040 000	2 266 000
Total Current Debt	3 863 000	4 803 000	3 820 000	3 649 000
Total Equity and Debt	7 506 000	9 181 000	8 019 000	8 073 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 078 000	6 933 000	6 488 000	7 099 000
Revenue	5 078 000	6 933 000	6 488 000	7 099 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 270 000	6 157 000	5 613 000	5 702 000
Depreciation	0	0	19 000	28 000
Impairment	0	0	0	0
Expenditure	4 295 000	6 239 000	5 815 000	6 527 000
Operating Profit	783 000	693 000	673 000	571 000
Financial Income	329 000	299 000	176 000	277 000
Financial Costs	13 000	10 000	29 000	27 000
Financial Balance	316 000	289 000	147 000	250 000
Dividends	1 099 000	983 000	820 000	820 000
Net Income	1 100 000	983 000	821 000	820 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	19 000
Total Intangible Assets	77 000	77 000	77 000	95 000
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	3 323 000	5 030 000	5 030 000	5 030 000
Total Fixed Assets	3 400 000	5 107 000	5 107 000	5 125 000
Stock	0	0	0	0
Total Investments	85 000	85 000	85 000	134 000
Cash, Bank	487 000	425 000	518 000	599 000
Total Current Assets	4 106 000	4 074 000	2 912 000	2 947 000
Total Assets	7 506 000	9 181 000	8 019 000	8 073 000
Total Equity	2 160 000	2 159 000	2 159 000	2 158 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 483 000	2 219 000	2 040 000	2 266 000
Creditors	93 000	304 000	218 000	444 000
Unpaid Taxes	380 000	368 000	486 000	428 000
Dividends	1 099 000	983 000	820 000	820 000
Other Current Debt	2 291 000	3 147 000	2 296 000	1 957 000
Total Current Debt	3 863 000	4 803 000	3 820 000	3 649 000
Total Equity and Debt	7 506 000	9 181 000	8 019 000	8 073 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,93 %	45,53 %	38,03 %	38 %
Debt-to-Equity Ratio	0,69	1,03	0,94	1,05
Operating Profit Margin	15,42 %	10 %	10,37 %	8,04 %
Current Ratio	1,06	0,85	0,76	0,81
Quick Ratio	1,06	0,85	0,76	0,81
Equity Ratio	0,29	0,24	0,27	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %