BOMPENGERÅDGIVNING AS

1178 OSLO

Finances

Share Ownership

Return on Equity

22,05 %

Current Ratio

18,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	702 000	697 000	742 000	1 207 000
Net Income	1 816 000	280 000	990 000	760 000
Total Assets	8 704 000	7 182 000	7 709 000	6 429 000
Total Equity	8 235 000	6 419 000	6 340 000	5 500 000

Income (NOK)	2022	2021	2020	2019
Revenue	702 000	697 000	742 000	1 207 000
Expenditure	97 000	382 000	712 000	234 000
Operating Profit	605 000	315 000	30 000	974 000
Financial Income	1 345 000	34 000	967 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 345 000	34 000	967 000	2 000
Earnings Before Tax	1 950 000	349 000	997 000	975 000
Tax	134 000	69 000	7 000	215 000
Net Income	1 816 000	280 000	990 000	760 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	8 704 000	7 182 000	7 709 000	6 429 000
Total Assets	8 704 000	7 182 000	7 709 000	6 429 000
Total Retained Equity	7 235 000	5 419 000	5 340 000	4 500 000
Total Equity	8 235 000	6 419 000	6 340 000	5 500 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	469 000	763 000	1 369 000	929 000
Total Equity and Debt	8 704 000	7 182 000	7 709 000	6 429 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	702 000	697 000	742 000	1 207 000
Other Income	0	0	0	0
Revenue	702 000	697 000	742 000	1 207 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	286 000	649 000	150 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	97 000	382 000	712 000	234 000
Operating Profit	605 000	315 000	30 000	974 000
Financial Income	1 345 000	34 000	967 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 345 000	34 000	967 000	2 000
Dividends	0	200 000	0	0
Net Income	1 816 000	280 000	990 000	760 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	8 053 000	6 712 000	7 012 000	6 046 000
Cash, Bank	651 000	471 000	697 000	307 000
Total Current Assets	8 704 000	7 182 000	7 709 000	6 429 000
Total Assets	8 704 000	7 182 000	7 709 000	6 429 000
Total Equity	8 235 000	6 419 000	6 340 000	5 500 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	289 000	173 000	189 000	36 000
Dividends	0	200 000	0	0
Other Current Debt	46 000	321 000	1 173 000	678 000
Total Current Debt	469 000	763 000	1 369 000	929 000
Total Equity and Debt	8 704 000	7 182 000	7 709 000	6 429 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,05 %	4,36 %	15,62 %	13,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	86,18 %	45,19 %	4,04 %	80,7 %
Current Ratio	18,56	9,41	5,63	6,92
Quick Ratio	18,56	9,41	5,63	6,92
Equity Ratio	0,95	0,89	0,82	0,86
Gross Profit Margin	100 %	100 %	100 %	100 %