BØNDENES REGNSKAPSKONTOR SA

8646 KORGEN

Finances

Share Ownership

Return on Equity

−2,79 %

Current Ratio

4,22

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 706 000	1 577 000	1 571 000	1 597 000
Net Income	−25 000	−123 000	92 000	−104 000
Total Assets	1 193 000	1 163 000	1 290 000	1 253 000
Total Equity	895 000	920 000	1 042 000	950 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 706 000	1 577 000	1 571 000	1 597 000
Expenditure	1 737 000	1 732 000	1 451 000	1 728 000
Operating Profit	−31 000	−155 000	120 000	−131 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	1 000	2 000	1 000	2 000
Financial Balance	0	−2 000	0	0
Earnings Before Tax	−31 000	−156 000	120 000	−131 000
Tax	−6 000	−33 000	28 000	−28 000
Net Income	−25 000	−123 000	92 000	−104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	83 000	76 000	42 000	68 000
Total Current Assets	1 110 000	1 086 000	1 248 000	1 185 000
Total Assets	1 193 000	1 163 000	1 290 000	1 253 000
Total Retained Equity	895 000	920 000	1 042 000	950 000
Total Equity	895 000	920 000	1 042 000	950 000
Total Long-Term Debt	36 000	36 000	36 000	36 000
Total Current Debt	263 000	207 000	212 000	267 000
Total Equity and Debt	1 193 000	1 163 000	1 290 000	1 253 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 706 000	1 577 000	1 571 000	1 597 000
Other Income	0	0	0	0
Revenue	1 706 000	1 577 000	1 571 000	1 597 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 234 000	1 169 000	1 076 000	1 192 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 737 000	1 732 000	1 451 000	1 728 000
Operating Profit	−31 000	−155 000	120 000	−131 000
Financial Income	1 000	0	1 000	2 000
Financial Costs	1 000	2 000	1 000	2 000
Financial Balance	0	−2 000	0	0
Dividends	0	0	0	0
Net Income	−25 000	−123 000	92 000	−104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	83 000	76 000	42 000	68 000
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	83 000	76 000	42 000	68 000
Stock	7 000	7 000	7 000	7 000
Total Investments	0	0	0	0
Cash, Bank	580 000	549 000	600 000	539 000
Total Current Assets	1 110 000	1 086 000	1 248 000	1 185 000
Total Assets	1 193 000	1 163 000	1 290 000	1 253 000
Total Equity	895 000	920 000	1 042 000	950 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	36 000	36 000	36 000	36 000
Creditors	58 000	30 000	16 000	61 000
Unpaid Taxes	61 000	42 000	55 000	69 000
Dividends	0	0	0	0
Other Current Debt	142 000	134 000	140 000	136 000
Total Current Debt	263 000	207 000	212 000	267 000
Total Equity and Debt	1 193 000	1 163 000	1 290 000	1 253 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,79 %	−13,37 %	8,83 %	−10,95 %
Debt-to-Equity Ratio	0,04	0,04	0,03	0,04
Operating Profit Margin	−1,82 %	−9,83 %	7,64 %	−8,2 %
Current Ratio	4,22	5,25	5,89	4,44
Quick Ratio	4,34	5,43	6,09	4,56
Equity Ratio	0,75	0,79	0,81	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %