BOGSTRAND CONSULTING

0382 OSLO

Finances

Share Ownership

Return on Equity

−141,18 %

Current Ratio

0,32

Debt-to-Equity Ratio

−0

Key figures (NOK)	2021	2020	2019	2018
Revenue	97 000	103 000	94 000	197 000
Net Income	48 000	94 000	85 000	188 000
Total Assets	16 000	10 000	10 000	10 000
Total Equity	−34 000	6 000	6 000	−17 000

Income (NOK)	2021	2020	2019	2018
Revenue	97 000	103 000	94 000	197 000
Expenditure	49 000	9 000	9 000	9 000
Operating Profit	48 000	94 000	85 000	188 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	48 000	94 000	85 000	188 000
Tax	0	0	0	0
Net Income	48 000	94 000	85 000	188 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	0	0	0	0
Total Current Assets	16 000	10 000	10 000	10 000
Total Assets	16 000	10 000	10 000	10 000
Total Retained Equity	−34 000	6 000	6 000	−17 000
Total Equity	−34 000	6 000	6 000	−17 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	50 000	4 000	4 000	26 000
Total Equity and Debt	16 000	10 000	10 000	10 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	97 000	103 000	94 000	197 000
Other Income	0	0	0	0
Revenue	97 000	103 000	94 000	197 000
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	49 000	9 000	9 000	9 000
Operating Profit	48 000	94 000	85 000	188 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	48 000	94 000	85 000	188 000

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	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	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	16 000	10 000	10 000	10 000
Total Assets	16 000	10 000	10 000	10 000
Total Equity	−34 000	6 000	6 000	−17 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	50 000	0	0	0
Unpaid Taxes	0	4 000	4 000	15 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	11 000
Total Current Debt	50 000	4 000	4 000	26 000
Total Equity and Debt	16 000	10 000	10 000	10 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−141,18 %	1 566,67 %	1 416,67 %	−1 105,88 %
Debt-to-Equity Ratio	−0	0	0	−0
Operating Profit Margin	49,48 %	91,26 %	90,43 %	95,43 %
Current Ratio	0,32	2,5	2,5	0,38
Quick Ratio	0,32	2,5	2,5	0,38
Equity Ratio	−2,13	0,6	0,6	−1,7
Gross Profit Margin	100 %	100 %	100 %	100 %