BØ SYSTEMFORSKALLING AS

5217 HAGAVIK

Finances

Return on Equity

12,35 %

Current Ratio

1,51

Debt-to-Equity Ratio

0,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 613 000	5 789 000	5 423 000	5 303 000
Net Income	1 148 000	836 000	744 000	122 000
Total Assets	15 676 000	13 861 000	13 489 000	13 891 000
Total Equity	9 296 000	8 111 000	8 075 000	8 030 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 613 000	5 789 000	5 423 000	5 303 000
Expenditure	5 021 000	4 649 000	4 375 000	5 028 000
Operating Profit	1 592 000	1 140 000	1 049 000	275 000
Financial Income	5 000	6 000	6 000	2 000
Financial Costs	124 000	74 000	100 000	120 000
Financial Balance	−119 000	−68 000	−94 000	−118 000
Earnings Before Tax	1 474 000	1 072 000	955 000	157 000
Tax	325 000	236 000	210 000	35 000
Net Income	1 148 000	836 000	744 000	122 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 544 000	11 313 000	11 859 000	12 836 000
Total Current Assets	3 132 000	2 548 000	1 630 000	1 056 000
Total Assets	15 676 000	13 861 000	13 489 000	13 891 000
Total Retained Equity	5 435 000	7 511 000	7 475 000	7 430 000
Total Equity	9 296 000	8 111 000	8 075 000	8 030 000
Total Long-Term Debt	4 305 000	3 650 000	3 899 000	4 696 000
Total Current Debt	2 075 000	2 100 000	1 515 000	1 165 000
Total Equity and Debt	15 676 000	13 861 000	13 489 000	13 891 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 683 000	4 072 000	3 754 000	3 803 000
Other Income	1 930 000	1 717 000	1 670 000	1 500 000
Revenue	6 613 000	5 789 000	5 423 000	5 303 000
Cost of Goods Sold	1 182 000	1 206 000	1 029 000	1 000 000
Salary Costs	1 315 000	1 267 000	1 290 000	1 445 000
Depreciation	918 000	840 000	823 000	820 000
Impairment	0	0	0	0
Expenditure	5 021 000	4 649 000	4 375 000	5 028 000
Operating Profit	1 592 000	1 140 000	1 049 000	275 000
Financial Income	5 000	6 000	6 000	2 000
Financial Costs	124 000	74 000	100 000	120 000
Financial Balance	−119 000	−68 000	−94 000	−118 000
Dividends	0	800 000	700 000	0
Net Income	1 148 000	836 000	744 000	122 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	76 000	7 249 000	7 537 000	7 810 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 878 000	4 049 000	4 307 000	5 011 000
Total Tangible Assets	3 954 000	11 298 000	11 844 000	12 821 000
Total Fiancial Fixed Assets	8 590 000	15 000	15 000	15 000
Total Fixed Assets	12 544 000	11 313 000	11 859 000	12 836 000
Stock	38 000	28 000	60 000	51 000
Total Investments	0	0	0	0
Cash, Bank	1 974 000	1 953 000	1 146 000	618 000
Total Current Assets	3 132 000	2 548 000	1 630 000	1 056 000
Total Assets	15 676 000	13 861 000	13 489 000	13 891 000
Total Equity	9 296 000	8 111 000	8 075 000	8 030 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 305 000	3 650 000	3 899 000	4 696 000
Creditors	449 000	177 000	148 000	128 000
Unpaid Taxes	203 000	123 000	133 000	270 000
Dividends	0	800 000	700 000	0
Other Current Debt	1 028 000	1 543 000	1 011 000	756 000
Total Current Debt	2 075 000	2 100 000	1 515 000	1 165 000
Total Equity and Debt	15 676 000	13 861 000	13 489 000	13 891 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,35 %	10,31 %	9,21 %	1,52 %
Debt-to-Equity Ratio	0,46	0,45	0,48	0,58
Operating Profit Margin	24,07 %	19,69 %	19,34 %	5,19 %
Current Ratio	1,51	1,21	1,08	0,91
Quick Ratio	1,54	1,23	1,12	0,95
Equity Ratio	0,59	0,59	0,6	0,58
Gross Profit Margin	82,13 %	79,17 %	81,03 %	81,14 %