BOMED AS

8009 BODØ

Finances

Share Ownership

Return on Equity

7,04 %

Current Ratio

0,22

Debt-to-Equity Ratio

1,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 031 000	1 011 000	1 011 000	1 011 000
Net Income	224 000	216 000	223 000	199 000
Total Assets	7 888 000	8 026 000	8 289 000	8 528 000
Total Equity	3 180 000	2 956 000	2 740 000	2 517 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 031 000	1 011 000	1 011 000	1 011 000
Expenditure	658 000	565 000	537 000	539 000
Operating Profit	374 000	446 000	473 000	471 000
Financial Income	0	0	0	0
Financial Costs	166 000	169 000	188 000	216 000
Financial Balance	−166 000	−169 000	−188 000	−216 000
Earnings Before Tax	208 000	276 000	286 000	255 000
Tax	−16 000	61 000	63 000	56 000
Net Income	224 000	216 000	223 000	199 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 828 000	7 789 000	8 048 000	8 307 000
Total Current Assets	60 000	237 000	241 000	221 000
Total Assets	7 888 000	8 026 000	8 289 000	8 528 000
Total Retained Equity	3 030 000	2 806 000	2 590 000	2 367 000
Total Equity	3 180 000	2 956 000	2 740 000	2 517 000
Total Long-Term Debt	4 431 000	4 973 000	5 451 000	5 913 000
Total Current Debt	277 000	97 000	97 000	97 000
Total Equity and Debt	7 888 000	8 026 000	8 289 000	8 528 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 031 000	1 011 000	1 011 000	1 011 000
Revenue	1 031 000	1 011 000	1 011 000	1 011 000
Cost of Goods Sold	0	21 000	0	0
Salary Costs	21 000	25 000	10 000	10 000
Depreciation	154 000	259 000	259 000	256 000
Impairment	0	0	0	0
Expenditure	658 000	565 000	537 000	539 000
Operating Profit	374 000	446 000	473 000	471 000
Financial Income	0	0	0	0
Financial Costs	166 000	169 000	188 000	216 000
Financial Balance	−166 000	−169 000	−188 000	−216 000
Dividends	0	0	0	0
Net Income	224 000	216 000	223 000	199 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 813 000	7 769 000	8 019 000	8 270 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	16 000	20 000	28 000	37 000
Total Tangible Assets	7 828 000	7 789 000	8 048 000	8 307 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 828 000	7 789 000	8 048 000	8 307 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	60 000	237 000	241 000	221 000
Total Current Assets	60 000	237 000	241 000	221 000
Total Assets	7 888 000	8 026 000	8 289 000	8 528 000
Total Equity	3 180 000	2 956 000	2 740 000	2 517 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 431 000	4 973 000	5 451 000	5 913 000
Creditors	4 000	0	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	226 000	26 000	27 000	36 000
Total Current Debt	277 000	97 000	97 000	97 000
Total Equity and Debt	7 888 000	8 026 000	8 289 000	8 528 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,04 %	7,31 %	8,14 %	7,91 %
Debt-to-Equity Ratio	1,39	1,68	1,99	2,35
Operating Profit Margin	36,28 %	44,11 %	46,79 %	46,59 %
Current Ratio	0,22	2,44	2,48	2,28
Quick Ratio	0,22	2,44	2,48	2,28
Equity Ratio	0,4	0,37	0,33	0,3
Gross Profit Margin	100 %	97,92 %	100 %	100 %