BØ AMBULANSETJENESTE AS

3802 BØ I TELEMARK

Finances

Return on Equity

7,23 %

Current Ratio

3,84

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 003 000	7 386 000	7 232 000	7 144 000
Net Income	322 000	104 000	237 000	264 000
Total Assets	5 876 000	5 321 000	5 228 000	4 983 000
Total Equity	4 454 000	4 133 000	4 029 000	3 792 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 003 000	7 386 000	7 232 000	7 144 000
Expenditure	7 606 000	7 263 000	6 961 000	6 859 000
Operating Profit	397 000	123 000	271 000	285 000
Financial Income	16 000	10 000	33 000	53 000
Financial Costs	0	0	0	0
Financial Balance	16 000	10 000	33 000	53 000
Earnings Before Tax	412 000	133 000	304 000	338 000
Tax	91 000	29 000	67 000	74 000
Net Income	322 000	104 000	237 000	264 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	425 000	1 095 000	1 502 000	2 219 000
Total Current Assets	5 451 000	4 226 000	3 726 000	2 764 000
Total Assets	5 876 000	5 321 000	5 228 000	4 983 000
Total Retained Equity	4 354 000	4 033 000	3 929 000	3 692 000
Total Equity	4 454 000	4 133 000	4 029 000	3 792 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 421 000	1 188 000	1 199 000	1 191 000
Total Equity and Debt	5 876 000	5 321 000	5 228 000	4 983 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 991 000	7 374 000	7 168 000	6 937 000
Other Income	12 000	13 000	64 000	207 000
Revenue	8 003 000	7 386 000	7 232 000	7 144 000
Cost of Goods Sold	0	0	0	0
Salary Costs	6 107 000	5 932 000	5 645 000	5 661 000
Depreciation	440 000	443 000	557 000	481 000
Impairment	0	0	0	0
Expenditure	7 606 000	7 263 000	6 961 000	6 859 000
Operating Profit	397 000	123 000	271 000	285 000
Financial Income	16 000	10 000	33 000	53 000
Financial Costs	0	0	0	0
Financial Balance	16 000	10 000	33 000	53 000
Dividends	0	0	0	0
Net Income	322 000	104 000	237 000	264 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	118 000	74 000	46 000	15 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	238 000	677 000	1 120 000	1 620 000
Total Tangible Assets	238 000	677 000	1 120 000	1 620 000
Total Fiancial Fixed Assets	69 000	343 000	336 000	584 000
Total Fixed Assets	425 000	1 095 000	1 502 000	2 219 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 292 000	4 134 000	3 656 000	2 698 000
Total Current Assets	5 451 000	4 226 000	3 726 000	2 764 000
Total Assets	5 876 000	5 321 000	5 228 000	4 983 000
Total Equity	4 454 000	4 133 000	4 029 000	3 792 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	95 000	90 000	72 000	62 000
Unpaid Taxes	527 000	442 000	457 000	458 000
Dividends	0	0	0	0
Other Current Debt	665 000	598 000	572 000	616 000
Total Current Debt	1 421 000	1 188 000	1 199 000	1 191 000
Total Equity and Debt	5 876 000	5 321 000	5 228 000	4 983 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,23 %	2,52 %	5,88 %	6,96 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,96 %	1,67 %	3,75 %	3,99 %
Current Ratio	3,84	3,56	3,11	2,32
Quick Ratio	3,84	3,56	3,11	2,32
Equity Ratio	0,76	0,78	0,77	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %