BOMED AS

1900 FETSUND

Finances

Share Ownership

Return on Equity

−17,33 %

Current Ratio

0,47

Debt-to-Equity Ratio

10,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	40 000	0	0	0
Net Income	−61 000	−17 000	−53 000	−11 000
Total Assets	4 165 000	475 000	543 000	633 000
Total Equity	352 000	413 000	430 000	483 000

Income (NOK)	2022	2021	2020	2019
Revenue	40 000	0	0	0
Expenditure	35 000	18 000	53 000	14 000
Operating Profit	5 000	−18 000	−53 000	−14 000
Financial Income	0	0	0	0
Financial Costs	15 000	0	0	0
Financial Balance	−15 000	0	0	0
Earnings Before Tax	−10 000	−17 000	−53 000	−14 000
Tax	51 000	0	0	−3 000
Net Income	−61 000	−17 000	−53 000	−11 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 112 000	415 000	439 000	624 000
Total Current Assets	53 000	60 000	104 000	9 000
Total Assets	4 165 000	475 000	543 000	633 000
Total Retained Equity	252 000	313 000	330 000	383 000
Total Equity	352 000	413 000	430 000	483 000
Total Long-Term Debt	3 700 000	36 000	36 000	36 000
Total Current Debt	113 000	27 000	77 000	114 000
Total Equity and Debt	4 165 000	475 000	543 000	633 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	40 000	0	0	0
Revenue	40 000	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	27 000	0
Expenditure	35 000	18 000	53 000	14 000
Operating Profit	5 000	−18 000	−53 000	−14 000
Financial Income	0	0	0	0
Financial Costs	15 000	0	0	0
Financial Balance	−15 000	0	0	0
Dividends	0	0	0	0
Net Income	−61 000	−17 000	−53 000	−11 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 697 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	413 000	413 000	437 000	622 000
Total Tangible Assets	4 110 000	413 000	437 000	622 000
Total Fiancial Fixed Assets	2 000	2 000	2 000	2 000
Total Fixed Assets	4 112 000	415 000	439 000	624 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	53 000	60 000	104 000	9 000
Total Current Assets	53 000	60 000	104 000	9 000
Total Assets	4 165 000	475 000	543 000	633 000
Total Equity	352 000	413 000	430 000	483 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 700 000	36 000	36 000	36 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	27 000	27 000	77 000	107 000
Total Current Debt	113 000	27 000	77 000	114 000
Total Equity and Debt	4 165 000	475 000	543 000	633 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,33 %	−4,12 %	−12,33 %	−2,28 %
Debt-to-Equity Ratio	10,51	0,09	0,08	0,07
Operating Profit Margin	12,5 %	-	-	-
Current Ratio	0,47	2,22	1,35	0,08
Quick Ratio	0,47	2,22	1,35	0,08
Equity Ratio	0,08	0,87	0,79	0,76
Gross Profit Margin	100 %	-	-	-