BOKKEN EMBALLASJE AS

1081 OSLO

Finances

Share Ownership

Return on Equity

167,99 %

Current Ratio

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 109 000	6 563 000	3 214 000	589 000
Net Income	1 097 000	401 000	−172 000	6 000
Total Assets	7 090 000	2 978 000	1 056 000	1 147 000
Total Equity	653 000	357 000	−45 000	127 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 109 000	6 563 000	3 214 000	589 000
Expenditure	8 686 000	6 100 000	3 454 000	581 000
Operating Profit	1 423 000	463 000	−239 000	7 000
Financial Income	108 000	72 000	45 000	3 000
Financial Costs	154 000	38 000	39 000	2 000
Financial Balance	−46 000	34 000	6 000	1 000
Earnings Before Tax	1 377 000	496 000	−233 000	8 000
Tax	281 000	95 000	−61 000	2 000
Net Income	1 097 000	401 000	−172 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	670 000	0	61 000	0
Total Current Assets	6 420 000	2 978 000	995 000	1 147 000
Total Assets	7 090 000	2 978 000	1 056 000	1 147 000
Total Retained Equity	415 000	119 000	−283 000	−110 000
Total Equity	653 000	357 000	−45 000	127 000
Total Long-Term Debt	16 000	0	0	0
Total Current Debt	6 421 000	2 622 000	1 101 000	1 019 000
Total Equity and Debt	7 090 000	2 978 000	1 056 000	1 147 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 109 000	6 563 000	3 214 000	589 000
Other Income	0	0	0	0
Revenue	10 109 000	6 563 000	3 214 000	589 000
Cost of Goods Sold	7 453 000	5 358 000	2 671 000	516 000
Salary Costs	734 000	629 000	604 000	0
Depreciation	55 000	0	0	0
Impairment	0	0	0	0
Expenditure	8 686 000	6 100 000	3 454 000	581 000
Operating Profit	1 423 000	463 000	−239 000	7 000
Financial Income	108 000	72 000	45 000	3 000
Financial Costs	154 000	38 000	39 000	2 000
Financial Balance	−46 000	34 000	6 000	1 000
Dividends	800 000	0	0	0
Net Income	1 097 000	401 000	−172 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	61 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	670 000	0	0	0
Total Tangible Assets	670 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	670 000	0	61 000	0
Stock	5 520 000	1 627 000	588 000	149 000
Total Investments	0	0	0	0
Cash, Bank	535 000	921 000	186 000	12 000
Total Current Assets	6 420 000	2 978 000	995 000	1 147 000
Total Assets	7 090 000	2 978 000	1 056 000	1 147 000
Total Equity	653 000	357 000	−45 000	127 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	0	0	0
Creditors	1 221 000	296 000	73 000	268 000
Unpaid Taxes	400 000	264 000	240 000	143 000
Dividends	800 000	0	0	0
Other Current Debt	3 736 000	2 027 000	787 000	607 000
Total Current Debt	6 421 000	2 622 000	1 101 000	1 019 000
Total Equity and Debt	7 090 000	2 978 000	1 056 000	1 147 000

Financial indicators	2022	2021	2020	2019
Return on Equity	167,99 %	112,32 %	382,22 %	4,72 %
Debt-to-Equity Ratio	0,02	0	−0	0
Operating Profit Margin	14,08 %	7,05 %	−7,44 %	1,19 %
Current Ratio	1	1,14	0,9	1,13
Quick Ratio	7,13	2,99	1,94	1,32
Equity Ratio	0,09	0,12	−0,04	0,11
Gross Profit Margin	26,27 %	18,36 %	16,89 %	12,39 %