BOWLING 1 FRANCHISE AS

2819 GJØVIK

Finances

Share Ownership

Return on Equity

147,55 %

Current Ratio

1,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 153 000	1 439 000	1 253 000	2 188 000
Net Income	512 000	262 000	−63 000	575 000
Total Assets	2 081 000	1 228 000	1 316 000	2 018 000
Total Equity	347 000	736 000	473 000	536 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 153 000	1 439 000	1 253 000	2 188 000
Expenditure	1 487 000	1 097 000	1 320 000	1 440 000
Operating Profit	667 000	342 000	−67 000	748 000
Financial Income	0	0	0	0
Financial Costs	9 000	4 000	8 000	11 000
Financial Balance	−9 000	−4 000	−8 000	−11 000
Earnings Before Tax	657 000	338 000	−75 000	737 000
Tax	145 000	76 000	−12 000	162 000
Net Income	512 000	262 000	−63 000	575 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	28 000	126 000	67 000
Total Current Assets	2 081 000	1 200 000	1 190 000	1 951 000
Total Assets	2 081 000	1 228 000	1 316 000	2 018 000
Total Retained Equity	97 000	486 000	223 000	286 000
Total Equity	347 000	736 000	473 000	536 000
Total Long-Term Debt	0	25 000	25 000	260 000
Total Current Debt	1 733 000	468 000	818 000	1 222 000
Total Equity and Debt	2 081 000	1 228 000	1 316 000	2 018 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 153 000	1 439 000	1 253 000	2 188 000
Other Income	0	0	0	0
Revenue	2 153 000	1 439 000	1 253 000	2 188 000
Cost of Goods Sold	332 000	177 000	149 000	421 000
Salary Costs	505 000	236 000	354 000	498 000
Depreciation	28 000	16 000	21 000	59 000
Impairment	0	0	0	0
Expenditure	1 487 000	1 097 000	1 320 000	1 440 000
Operating Profit	667 000	342 000	−67 000	748 000
Financial Income	0	0	0	0
Financial Costs	9 000	4 000	8 000	11 000
Financial Balance	−9 000	−4 000	−8 000	−11 000
Dividends	900 000	0	0	600 000
Net Income	512 000	262 000	−63 000	575 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	28 000	126 000	47 000
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	20 000
Total Fixed Assets	0	28 000	126 000	67 000
Stock	461 000	458 000	428 000	414 000
Total Investments	0	0	0	0
Cash, Bank	13 000	16 000	7 000	20 000
Total Current Assets	2 081 000	1 200 000	1 190 000	1 951 000
Total Assets	2 081 000	1 228 000	1 316 000	2 018 000
Total Equity	347 000	736 000	473 000	536 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	25 000	25 000	260 000
Creditors	19 000	21 000	103 000	26 000
Unpaid Taxes	28 000	26 000	13 000	31 000
Dividends	900 000	0	0	600 000
Other Current Debt	53 000	24 000	44 000	61 000
Total Current Debt	1 733 000	468 000	818 000	1 222 000
Total Equity and Debt	2 081 000	1 228 000	1 316 000	2 018 000

Financial indicators	2022	2021	2020	2019
Return on Equity	147,55 %	35,6 %	−13,32 %	107,28 %
Debt-to-Equity Ratio	0	0,03	0,05	0,49
Operating Profit Margin	30,98 %	23,77 %	−5,35 %	34,19 %
Current Ratio	1,2	2,56	1,45	1,6
Quick Ratio	1,64	120	3,05	2,41
Equity Ratio	0,17	0,6	0,36	0,27
Gross Profit Margin	84,58 %	87,7 %	88,11 %	80,76 %