BÅRD ANDRE HOVIN

7391 RENNEBU

Finances

Share Ownership

Return on Equity

289,36 %

Current Ratio

2,67

Debt-to-Equity Ratio

Key figures (NOK)	2021	2020	2019	2018
Revenue	141 000	96 000	60 000	21 000
Net Income	136 000	87 000	49 000	16 000
Total Assets	50 000	5 000	2 000	11 000
Total Equity	47 000	1 000	0	11 000

Income (NOK)	2021	2020	2019	2018
Revenue	141 000	96 000	60 000	21 000
Expenditure	45 000	10 000	12 000	4 000
Operating Profit	96 000	87 000	49 000	16 000
Financial Income	39 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	39 000	0	0	0
Earnings Before Tax	136 000	87 000	49 000	16 000
Tax	0	0	0	0
Net Income	136 000	87 000	49 000	16 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	41 000	0	0	0
Total Current Assets	8 000	5 000	2 000	11 000
Total Assets	50 000	5 000	2 000	11 000
Total Retained Equity	47 000	1 000	0	11 000
Total Equity	47 000	1 000	0	11 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 000	4 000	2 000	0
Total Equity and Debt	50 000	5 000	2 000	11 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	141 000	96 000	60 000	21 000
Other Income	0	0	0	0
Revenue	141 000	96 000	60 000	21 000
Cost of Goods Sold	2 000	4 000	0	0
Salary Costs	0	0	0	0
Depreciation	18 000	0	0	0
Impairment	0	0	0	0
Expenditure	45 000	10 000	12 000	4 000
Operating Profit	96 000	87 000	49 000	16 000
Financial Income	39 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	39 000	0	0	0
Dividends	0	0	0	0
Net Income	136 000	87 000	49 000	16 000

Balance details (NOK)	2021	2020	2019	2018
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	41 000	0	0	0
Total Tangible Assets	41 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	41 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 000	4 000	0	2 000
Total Current Assets	8 000	5 000	2 000	11 000
Total Assets	50 000	5 000	2 000	11 000
Total Equity	47 000	1 000	0	11 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	3 000	4 000	2 000	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	3 000	4 000	2 000	0
Total Equity and Debt	50 000	5 000	2 000	11 000

Financial indicators	2021	2020	2019	2018
Return on Equity	289,36 %	8 700 %	-	145,45 %
Debt-to-Equity Ratio	0	0	-	0
Operating Profit Margin	68,09 %	90,63 %	81,67 %	76,19 %
Current Ratio	2,67	1,25	1	-
Quick Ratio	2,67	1,25	1	-
Equity Ratio	0,94	0,2	0	1
Gross Profit Margin	98,58 %	95,83 %	100 %	100 %