BØ MALING AS

3800 BØ I TELEMARK

Finances

Share Ownership

Return on Equity

22,44 %

Current Ratio

2,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 492 000	16 142 000	15 409 000	12 590 000
Net Income	679 000	725 000	583 000	37 000
Total Assets	5 826 000	5 289 000	4 993 000	4 046 000
Total Equity	3 026 000	2 647 000	2 222 000	2 239 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 492 000	16 142 000	15 409 000	12 590 000
Expenditure	15 629 000	15 465 000	14 793 000	12 531 000
Operating Profit	855 000	677 000	616 000	59 000
Financial Income	12 000	197 000	105 000	22 000
Financial Costs	9 000	7 000	11 000	17 000
Financial Balance	3 000	190 000	94 000	5 000
Earnings Before Tax	857 000	868 000	711 000	65 000
Tax	178 000	142 000	128 000	28 000
Net Income	679 000	725 000	583 000	37 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	202 000	224 000	299 000	174 000
Total Current Assets	5 624 000	5 065 000	4 694 000	3 872 000
Total Assets	5 826 000	5 289 000	4 993 000	4 046 000
Total Retained Equity	2 726 000	2 347 000	1 922 000	1 939 000
Total Equity	3 026 000	2 647 000	2 222 000	2 239 000
Total Long-Term Debt	0	0	0	28 000
Total Current Debt	2 800 000	2 642 000	2 772 000	1 779 000
Total Equity and Debt	5 826 000	5 289 000	4 993 000	4 046 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 441 000	16 141 000	15 399 000	12 590 000
Other Income	51 000	1 000	10 000	0
Revenue	16 492 000	16 142 000	15 409 000	12 590 000
Cost of Goods Sold	6 922 000	7 065 000	6 776 000	5 372 000
Salary Costs	6 114 000	5 971 000	5 940 000	5 240 000
Depreciation	61 000	51 000	70 000	139 000
Impairment	0	0	0	0
Expenditure	15 629 000	15 465 000	14 793 000	12 531 000
Operating Profit	855 000	677 000	616 000	59 000
Financial Income	12 000	197 000	105 000	22 000
Financial Costs	9 000	7 000	11 000	17 000
Financial Balance	3 000	190 000	94 000	5 000
Dividends	300 000	300 000	600 000	0
Net Income	679 000	725 000	583 000	37 000

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	163 000	224 000	223 000	99 000
Total Tangible Assets	163 000	224 000	223 000	99 000
Total Fiancial Fixed Assets	39 000	0	75 000	75 000
Total Fixed Assets	202 000	224 000	299 000	174 000
Stock	2 093 000	1 891 000	1 527 000	1 553 000
Total Investments	0	0	0	0
Cash, Bank	2 505 000	2 298 000	1 857 000	1 156 000
Total Current Assets	5 624 000	5 065 000	4 694 000	3 872 000
Total Assets	5 826 000	5 289 000	4 993 000	4 046 000
Total Equity	3 026 000	2 647 000	2 222 000	2 239 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	28 000
Creditors	621 000	558 000	871 000	328 000
Unpaid Taxes	933 000	888 000	724 000	612 000
Dividends	300 000	300 000	600 000	0
Other Current Debt	769 000	754 000	749 000	556 000
Total Current Debt	2 800 000	2 642 000	2 772 000	1 779 000
Total Equity and Debt	5 826 000	5 289 000	4 993 000	4 046 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,44 %	27,39 %	26,24 %	1,65 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	5,18 %	4,19 %	4 %	0,47 %
Current Ratio	2,01	1,92	1,69	2,18
Quick Ratio	7,95	6,74	3,77	17,13
Equity Ratio	0,52	0,5	0,45	0,55
Gross Profit Margin	58,03 %	56,23 %	56,03 %	57,33 %