BOFORM AGENTURER AS

7506 STJØRDAL

Finances

Return on Equity

76,58 %

Current Ratio

2,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 409 000	1 894 000	1 495 000	1 428 000
Net Income	592 000	1 000	143 000	−228 000
Total Assets	1 195 000	659 000	513 000	598 000
Total Equity	773 000	181 000	180 000	37 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 409 000	1 894 000	1 495 000	1 428 000
Expenditure	1 644 000	1 847 000	1 336 000	1 626 000
Operating Profit	766 000	47 000	159 000	−198 000
Financial Income	16 000	10 000	4 000	0
Financial Costs	23 000	56 000	21 000	30 000
Financial Balance	−7 000	−46 000	−17 000	−30 000
Earnings Before Tax	759 000	1 000	143 000	−228 000
Tax	167 000	0	0	0
Net Income	592 000	1 000	143 000	−228 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 000	15 000	15 000	15 000
Total Current Assets	1 180 000	644 000	498 000	583 000
Total Assets	1 195 000	659 000	513 000	598 000
Total Retained Equity	673 000	81 000	80 000	−63 000
Total Equity	773 000	181 000	180 000	37 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	422 000	478 000	333 000	561 000
Total Equity and Debt	1 195 000	659 000	513 000	598 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 409 000	1 894 000	1 495 000	1 428 000
Other Income	0	0	0	0
Revenue	2 409 000	1 894 000	1 495 000	1 428 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 287 000	1 267 000	914 000	1 268 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 644 000	1 847 000	1 336 000	1 626 000
Operating Profit	766 000	47 000	159 000	−198 000
Financial Income	16 000	10 000	4 000	0
Financial Costs	23 000	56 000	21 000	30 000
Financial Balance	−7 000	−46 000	−17 000	−30 000
Dividends	0	0	0	0
Net Income	592 000	1 000	143 000	−228 000

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	15 000	15 000	15 000	15 000
Total Fixed Assets	15 000	15 000	15 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	492 000	514 000	192 000	218 000
Total Current Assets	1 180 000	644 000	498 000	583 000
Total Assets	1 195 000	659 000	513 000	598 000
Total Equity	773 000	181 000	180 000	37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	3 000	42 000	9 000	35 000
Unpaid Taxes	97 000	112 000	105 000	103 000
Dividends	0	0	0	0
Other Current Debt	155 000	117 000	104 000	183 000
Total Current Debt	422 000	478 000	333 000	561 000
Total Equity and Debt	1 195 000	659 000	513 000	598 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,58 %	0,55 %	79,44 %	−616,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	31,8 %	2,48 %	10,64 %	−13,87 %
Current Ratio	2,8	1,35	1,5	1,04
Quick Ratio	2,8	1,35	1,5	1,04
Equity Ratio	0,65	0,27	0,35	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %