BØIFOT ELEKTRO AS

6517 KRISTIANSUND N

Finances

Return on Equity

91,84 %

Current Ratio

1,37

Debt-to-Equity Ratio

0,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	43 091 000	41 586 000	30 809 000	35 143 000
Net Income	4 469 000	4 804 000	1 338 000	2 166 000
Total Assets	19 567 000	16 630 000	12 082 000	13 112 000
Total Equity	4 866 000	4 796 000	4 790 000	4 787 000

Income (NOK)	2022	2021	2020	2019
Revenue	43 091 000	41 586 000	30 809 000	35 143 000
Expenditure	37 492 000	35 445 000	29 128 000	32 441 000
Operating Profit	5 598 000	6 142 000	1 681 000	2 701 000
Financial Income	266 000	53 000	56 000	95 000
Financial Costs	127 000	29 000	14 000	19 000
Financial Balance	139 000	24 000	42 000	76 000
Earnings Before Tax	5 737 000	6 166 000	1 722 000	2 777 000
Tax	1 268 000	1 362 000	384 000	612 000
Net Income	4 469 000	4 804 000	1 338 000	2 166 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 384 000	360 000	242 000	240 000
Total Current Assets	18 183 000	16 270 000	11 840 000	12 872 000
Total Assets	19 567 000	16 630 000	12 082 000	13 112 000
Total Retained Equity	2 532 000	2 463 000	2 457 000	2 453 000
Total Equity	4 866 000	4 796 000	4 790 000	4 787 000
Total Long-Term Debt	1 408 000	940 000	234 000	419 000
Total Current Debt	13 293 000	10 894 000	7 057 000	7 906 000
Total Equity and Debt	19 567 000	16 630 000	12 082 000	13 112 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	42 903 000	41 559 000	30 808 000	35 143 000
Other Income	188 000	27 000	1 000	0
Revenue	43 091 000	41 586 000	30 809 000	35 143 000
Cost of Goods Sold	15 584 000	15 946 000	10 699 000	13 085 000
Salary Costs	17 239 000	15 477 000	13 718 000	15 457 000
Depreciation	321 000	125 000	112 000	96 000
Impairment	0	0	0	0
Expenditure	37 492 000	35 445 000	29 128 000	32 441 000
Operating Profit	5 598 000	6 142 000	1 681 000	2 701 000
Financial Income	266 000	53 000	56 000	95 000
Financial Costs	127 000	29 000	14 000	19 000
Financial Balance	139 000	24 000	42 000	76 000
Dividends	4 400 000	4 798 000	1 335 000	1 960 000
Net Income	4 469 000	4 804 000	1 338 000	2 166 000

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	1 331 000	319 000	200 000	199 000
Total Tangible Assets	1 331 000	319 000	200 000	199 000
Total Fiancial Fixed Assets	53 000	42 000	42 000	42 000
Total Fixed Assets	1 384 000	360 000	242 000	240 000
Stock	3 291 000	2 953 000	2 805 000	2 246 000
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	18 183 000	16 270 000	11 840 000	12 872 000
Total Assets	19 567 000	16 630 000	12 082 000	13 112 000
Total Equity	4 866 000	4 796 000	4 790 000	4 787 000
Short-Term Group Debt	0	13 000	905 000	419 000
Total Long-Term Debt	1 408 000	940 000	234 000	419 000
Creditors	2 681 000	1 783 000	778 000	1 553 000
Unpaid Taxes	2 464 000	1 999 000	1 983 000	2 011 000
Dividends	4 400 000	4 798 000	1 335 000	1 960 000
Other Current Debt	1 931 000	1 644 000	1 487 000	1 441 000
Total Current Debt	13 293 000	10 894 000	7 057 000	7 906 000
Total Equity and Debt	19 567 000	16 630 000	12 082 000	13 112 000

Financial indicators	2022	2021	2020	2019
Return on Equity	91,84 %	100,17 %	27,93 %	45,25 %
Debt-to-Equity Ratio	0,29	0,2	0,05	0,09
Operating Profit Margin	12,99 %	14,77 %	5,46 %	7,69 %
Current Ratio	1,37	1,49	1,68	1,63
Quick Ratio	1,82	2,05	2,78	2,27
Equity Ratio	0,25	0,29	0,4	0,37
Gross Profit Margin	63,83 %	61,66 %	65,27 %	62,77 %