BO HJORTH CHRISTENSEN AS

1168 OSLO

Finances

Share Ownership

Return on Equity

−2,6 %

Current Ratio

26,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 401 000	2 124 000	1 550 000	1 752 000
Net Income	−639 000	3 244 000	2 293 000	2 966 000
Total Assets	25 554 000	30 676 000	27 228 000	25 040 000
Total Equity	24 597 000	25 436 000	26 192 000	24 099 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 401 000	2 124 000	1 550 000	1 752 000
Expenditure	604 000	592 000	591 000	626 000
Operating Profit	1 798 000	1 532 000	960 000	1 127 000
Financial Income	27 000	2 050 000	1 549 000	2 097 000
Financial Costs	2 062 000	0	0	2 000
Financial Balance	−2 035 000	2 050 000	1 549 000	2 095 000
Earnings Before Tax	−238 000	3 582 000	2 508 000	3 222 000
Tax	401 000	338 000	216 000	255 000
Net Income	−639 000	3 244 000	2 293 000	2 966 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	90 000	90 000	90 000	90 000
Total Current Assets	25 464 000	30 586 000	27 138 000	24 950 000
Total Assets	25 554 000	30 676 000	27 228 000	25 040 000
Total Retained Equity	24 497 000	25 336 000	26 092 000	23 999 000
Total Equity	24 597 000	25 436 000	26 192 000	24 099 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	957 000	5 240 000	1 036 000	941 000
Total Equity and Debt	25 554 000	30 676 000	27 228 000	25 040 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 401 000	2 124 000	1 550 000	1 752 000
Other Income	0	0	0	0
Revenue	2 401 000	2 124 000	1 550 000	1 752 000
Cost of Goods Sold	0	0	0	0
Salary Costs	358 000	349 000	347 000	334 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	604 000	592 000	591 000	626 000
Operating Profit	1 798 000	1 532 000	960 000	1 127 000
Financial Income	27 000	2 050 000	1 549 000	2 097 000
Financial Costs	2 062 000	0	0	2 000
Financial Balance	−2 035 000	2 050 000	1 549 000	2 095 000
Dividends	200 000	4 000 000	200 000	200 000
Net Income	−639 000	3 244 000	2 293 000	2 966 000

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	90 000	90 000	90 000	90 000
Total Tangible Assets	90 000	90 000	90 000	90 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	90 000	90 000	90 000	90 000
Stock	0	0	0	0
Total Investments	21 281 000	23 343 000	21 369 000	19 781 000
Cash, Bank	3 333 000	6 587 000	5 309 000	4 714 000
Total Current Assets	25 464 000	30 586 000	27 138 000	24 950 000
Total Assets	25 554 000	30 676 000	27 228 000	25 040 000
Total Equity	24 597 000	25 436 000	26 192 000	24 099 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	4 000	4 000	5 000	5 000
Unpaid Taxes	198 000	152 000	110 000	110 000
Dividends	200 000	4 000 000	200 000	200 000
Other Current Debt	153 000	4 546 000	506 000	371 000
Total Current Debt	957 000	5 240 000	1 036 000	941 000
Total Equity and Debt	25 554 000	30 676 000	27 228 000	25 040 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,6 %	12,75 %	8,75 %	12,31 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	74,89 %	72,13 %	61,94 %	64,33 %
Current Ratio	26,61	5,84	26,19	26,51
Quick Ratio	26,61	5,84	26,19	26,51
Equity Ratio	0,96	0,83	0,96	0,96
Gross Profit Margin	100 %	100 %	100 %	100 %