Boarch Arkitekter AS

8006 BODØ

Finances

Share Ownership

Return on Equity

−37,67 %

Current Ratio

3,03

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 992 000	5 563 000	6 864 000	6 952 000
Net Income	−605 000	100 000	496 000	1 281 000
Total Assets	2 396 000	3 071 000	3 347 000	2 676 000
Total Equity	1 606 000	2 211 000	2 111 000	1 615 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 992 000	5 563 000	6 864 000	6 952 000
Expenditure	5 598 000	5 478 000	6 314 000	5 683 000
Operating Profit	−606 000	84 000	550 000	1 270 000
Financial Income	0	40 000	51 000	19 000
Financial Costs	0	0	0	8 000
Financial Balance	0	40 000	51 000	11 000
Earnings Before Tax	−605 000	124 000	601 000	1 281 000
Tax	0	24 000	105 000	0
Net Income	−605 000	100 000	496 000	1 281 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	2 396 000	3 071 000	3 347 000	2 676 000
Total Assets	2 396 000	3 071 000	3 347 000	2 676 000
Total Retained Equity	1 271 000	1 876 000	1 777 000	1 281 000
Total Equity	1 606 000	2 211 000	2 111 000	1 615 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	790 000	860 000	1 235 000	1 060 000
Total Equity and Debt	2 396 000	3 071 000	3 347 000	2 676 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 323 000	4 928 000	6 145 000	6 387 000
Other Income	669 000	635 000	720 000	565 000
Revenue	4 992 000	5 563 000	6 864 000	6 952 000
Cost of Goods Sold	30 000	129 000	797 000	254 000
Salary Costs	3 342 000	3 411 000	3 606 000	3 491 000
Depreciation	0	0	0	11 000
Impairment	0	0	0	0
Expenditure	5 598 000	5 478 000	6 314 000	5 683 000
Operating Profit	−606 000	84 000	550 000	1 270 000
Financial Income	0	40 000	51 000	19 000
Financial Costs	0	0	0	8 000
Financial Balance	0	40 000	51 000	11 000
Dividends	0	0	0	0
Net Income	−605 000	100 000	496 000	1 281 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 627 000	2 527 000	2 355 000	1 808 000
Total Current Assets	2 396 000	3 071 000	3 347 000	2 676 000
Total Assets	2 396 000	3 071 000	3 347 000	2 676 000
Total Equity	1 606 000	2 211 000	2 111 000	1 615 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	55 000	67 000	245 000	106 000
Unpaid Taxes	409 000	458 000	545 000	550 000
Dividends	0	0	0	0
Other Current Debt	326 000	311 000	341 000	404 000
Total Current Debt	790 000	860 000	1 235 000	1 060 000
Total Equity and Debt	2 396 000	3 071 000	3 347 000	2 676 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−37,67 %	4,52 %	23,5 %	79,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−12,14 %	1,51 %	8,01 %	18,27 %
Current Ratio	3,03	3,57	2,71	2,52
Quick Ratio	3,03	3,57	2,71	2,52
Equity Ratio	0,67	0,72	0,63	0,6
Gross Profit Margin	99,4 %	97,68 %	88,39 %	96,35 %