BI & BO AS

8011 BODØ

Finances

Share Ownership

Return on Equity

11,72 %

Current Ratio

7,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	249 000	243 000	240 000	264 000
Net Income	60 000	63 000	62 000	68 000
Total Assets	567 000	487 000	457 000	484 000
Total Equity	512 000	452 000	389 000	327 000

Income (NOK)	2022	2021	2020	2019
Revenue	249 000	243 000	240 000	264 000
Expenditure	178 000	166 000	161 000	179 000
Operating Profit	71 000	77 000	79 000	84 000
Financial Income	5 000	4 000	1 000	3 000
Financial Costs	0	0	1 000	0
Financial Balance	5 000	4 000	0	3 000
Earnings Before Tax	77 000	80 000	79 000	87 000
Tax	17 000	18 000	17 000	19 000
Net Income	60 000	63 000	62 000	68 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	141 000	144 000	147 000	151 000
Total Current Assets	426 000	343 000	310 000	334 000
Total Assets	567 000	487 000	457 000	484 000
Total Retained Equity	358 000	298 000	235 000	173 000
Total Equity	512 000	452 000	389 000	327 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	55 000	35 000	68 000	157 000
Total Equity and Debt	567 000	487 000	457 000	484 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 000	15 000	13 000	0
Other Income	234 000	228 000	228 000	264 000
Revenue	249 000	243 000	240 000	264 000
Cost of Goods Sold	0	0	0	0
Salary Costs	49 000	49 000	49 000	49 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	178 000	166 000	161 000	179 000
Operating Profit	71 000	77 000	79 000	84 000
Financial Income	5 000	4 000	1 000	3 000
Financial Costs	0	0	1 000	0
Financial Balance	5 000	4 000	0	3 000
Dividends	0	0	0	300 000
Net Income	60 000	63 000	62 000	68 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	75 000	78 000	81 000	84 000
Real Eastate	66 000	66 000	66 000	66 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	66 000	66 000	66 000	66 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	141 000	144 000	147 000	151 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	404 000	336 000	266 000	314 000
Total Current Assets	426 000	343 000	310 000	334 000
Total Assets	567 000	487 000	457 000	484 000
Total Equity	512 000	452 000	389 000	327 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	4 000	18 000	19 000
Unpaid Taxes	8 000	8 000	27 000	25 000
Dividends	0	0	0	300 000
Other Current Debt	8 000	8 000	9 000	97 000
Total Current Debt	55 000	35 000	68 000	157 000
Total Equity and Debt	567 000	487 000	457 000	484 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,72 %	13,94 %	15,94 %	20,8 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	28,51 %	31,69 %	32,92 %	31,82 %
Current Ratio	7,75	9,8	4,56	2,13
Quick Ratio	7,75	9,8	4,56	2,13
Equity Ratio	0,9	0,93	0,85	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %