BOSMART AS

3531 KROKKLEIVA

Finances

Share Ownership

Return on Equity

4,26 %

Current Ratio

7,19

Debt-to-Equity Ratio

0,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	238 000	278 000	258 000	250 000
Net Income	72 000	131 000	120 000	92 000
Total Assets	2 651 000	2 658 000	2 566 000	2 492 000
Total Equity	1 692 000	1 619 000	1 489 000	1 369 000

Income (NOK)	2022	2021	2020	2019
Revenue	238 000	278 000	258 000	250 000
Expenditure	102 000	74 000	64 000	88 000
Operating Profit	136 000	204 000	193 000	162 000
Financial Income	0	0	0	0
Financial Costs	43 000	36 000	40 000	44 000
Financial Balance	−43 000	−36 000	−40 000	−44 000
Earnings Before Tax	93 000	168 000	153 000	118 000
Tax	20 000	37 000	34 000	26 000
Net Income	72 000	131 000	120 000	92 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 270 000	2 270 000	2 270 000	2 270 000
Total Current Assets	381 000	388 000	296 000	222 000
Total Assets	2 651 000	2 658 000	2 566 000	2 492 000
Total Retained Equity	1 592 000	1 519 000	1 389 000	1 269 000
Total Equity	1 692 000	1 619 000	1 489 000	1 369 000
Total Long-Term Debt	907 000	968 000	1 029 000	1 087 000
Total Current Debt	53 000	70 000	49 000	37 000
Total Equity and Debt	2 651 000	2 658 000	2 566 000	2 492 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	238 000	278 000	258 000	250 000
Revenue	238 000	278 000	258 000	250 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	102 000	74 000	64 000	88 000
Operating Profit	136 000	204 000	193 000	162 000
Financial Income	0	0	0	0
Financial Costs	43 000	36 000	40 000	44 000
Financial Balance	−43 000	−36 000	−40 000	−44 000
Dividends	0	0	0	0
Net Income	72 000	131 000	120 000	92 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 270 000	2 270 000	2 270 000	2 270 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 270 000	2 270 000	2 270 000	2 270 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 270 000	2 270 000	2 270 000	2 270 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	381 000	388 000	296 000	222 000
Total Current Assets	381 000	388 000	296 000	222 000
Total Assets	2 651 000	2 658 000	2 566 000	2 492 000
Total Equity	1 692 000	1 619 000	1 489 000	1 369 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	907 000	968 000	1 029 000	1 087 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	30 000	33 000	14 000	9 000
Total Current Debt	53 000	70 000	49 000	37 000
Total Equity and Debt	2 651 000	2 658 000	2 566 000	2 492 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,26 %	8,09 %	8,06 %	6,72 %
Debt-to-Equity Ratio	0,54	0,6	0,69	0,79
Operating Profit Margin	57,14 %	73,38 %	74,81 %	64,8 %
Current Ratio	7,19	5,54	6,04	6
Quick Ratio	7,19	5,54	6,04	6
Equity Ratio	0,64	0,61	0,58	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %