BOATPARTS.NO AS

2008 FJERDINGBY

Finances

Share Ownership

Return on Equity

−28,39 %

Current Ratio

1,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 192 000	16 907 000	10 722 000	5 588 000
Net Income	−785 000	339 000	839 000	98 000
Total Assets	6 185 000	4 166 000	3 715 000	3 060 000
Total Equity	2 765 000	3 550 000	3 211 000	2 372 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 192 000	16 907 000	10 722 000	5 588 000
Expenditure	10 648 000	16 412 000	9 887 000	5 490 000
Operating Profit	−455 000	495 000	835 000	98 000
Financial Income	4 000	20 000	7 000	2 000
Financial Costs	333 000	176 000	3 000	2 000
Financial Balance	−329 000	−156 000	4 000	0
Earnings Before Tax	−785 000	339 000	839 000	98 000
Tax	0	0	0	0
Net Income	−785 000	339 000	839 000	98 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	714 000	559 000	411 000	258 000
Total Current Assets	5 471 000	3 607 000	3 303 000	2 802 000
Total Assets	6 185 000	4 166 000	3 715 000	3 060 000
Total Retained Equity	2 642 000	3 427 000	3 088 000	2 249 000
Total Equity	2 765 000	3 550 000	3 211 000	2 372 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 419 000	616 000	504 000	688 000
Total Equity and Debt	6 185 000	4 166 000	3 715 000	3 060 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 192 000	16 906 000	10 673 000	5 588 000
Other Income	0	1 000	49 000	0
Revenue	10 192 000	16 907 000	10 722 000	5 588 000
Cost of Goods Sold	5 347 000	9 215 000	6 258 000	2 822 000
Salary Costs	2 015 000	2 731 000	1 078 000	845 000
Depreciation	250 000	235 000	172 000	189 000
Impairment	0	0	0	0
Expenditure	10 648 000	16 412 000	9 887 000	5 490 000
Operating Profit	−455 000	495 000	835 000	98 000
Financial Income	4 000	20 000	7 000	2 000
Financial Costs	333 000	176 000	3 000	2 000
Financial Balance	−329 000	−156 000	4 000	0
Dividends	0	0	0	0
Net Income	−785 000	339 000	839 000	98 000

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	492 000	367 000	411 000	258 000
Total Tangible Assets	492 000	367 000	411 000	258 000
Total Fiancial Fixed Assets	222 000	191 000	0	0
Total Fixed Assets	714 000	559 000	411 000	258 000
Stock	4 899 000	2 656 000	2 445 000	2 442 000
Total Investments	0	0	0	0
Cash, Bank	115 000	785 000	427 000	179 000
Total Current Assets	5 471 000	3 607 000	3 303 000	2 802 000
Total Assets	6 185 000	4 166 000	3 715 000	3 060 000
Total Equity	2 765 000	3 550 000	3 211 000	2 372 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	210 000	103 000	193 000	90 000
Unpaid Taxes	94 000	285 000	171 000	99 000
Dividends	0	0	0	0
Other Current Debt	2 215 000	228 000	140 000	499 000
Total Current Debt	3 419 000	616 000	504 000	688 000
Total Equity and Debt	6 185 000	4 166 000	3 715 000	3 060 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−28,39 %	9,55 %	26,13 %	4,13 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,46 %	2,93 %	7,79 %	1,75 %
Current Ratio	1,6	5,86	6,55	4,07
Quick Ratio	−3,7	−1,77	−1,7	−1,6
Equity Ratio	0,45	0,85	0,86	0,78
Gross Profit Margin	47,54 %	45,5 %	41,63 %	49,5 %