BØLGEN ØKONOMIPARTNER AS

1177 OSLO

Finances

Share Ownership

Return on Equity

2 004,95 %

Current Ratio

1,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 788 000	8 731 000	8 459 000	6 777 000
Net Income	2 025 000	2 483 000	2 391 000	1 723 000
Total Assets	3 736 000	4 325 000	4 098 000	3 135 000
Total Equity	101 000	100 000	102 000	102 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 788 000	8 731 000	8 459 000	6 777 000
Expenditure	6 142 000	5 517 000	5 395 000	4 568 000
Operating Profit	2 646 000	3 215 000	3 065 000	2 209 000
Financial Income	3 000	3 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	2 000	2 000
Earnings Before Tax	2 649 000	3 217 000	3 067 000	2 211 000
Tax	624 000	734 000	676 000	488 000
Net Income	2 025 000	2 483 000	2 391 000	1 723 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	79 000	92 000	139 000	166 000
Total Current Assets	3 657 000	4 233 000	3 959 000	2 968 000
Total Assets	3 736 000	4 325 000	4 098 000	3 135 000
Total Retained Equity	1 000	0	2 000	2 000
Total Equity	101 000	100 000	102 000	102 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 636 000	4 225 000	3 995 000	3 033 000
Total Equity and Debt	3 736 000	4 325 000	4 098 000	3 135 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 760 000	8 768 000	8 394 000	6 782 000
Other Income	27 000	−37 000	66 000	−5 000
Revenue	8 788 000	8 731 000	8 459 000	6 777 000
Cost of Goods Sold	1 050 000	832 000	743 000	730 000
Salary Costs	4 205 000	4 009 000	3 907 000	3 165 000
Depreciation	31 000	28 000	28 000	6 000
Impairment	0	0	0	0
Expenditure	6 142 000	5 517 000	5 395 000	4 568 000
Operating Profit	2 646 000	3 215 000	3 065 000	2 209 000
Financial Income	3 000	3 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	3 000	3 000	2 000	2 000
Dividends	2 025 000	2 485 000	2 390 000	1 725 000
Net Income	2 025 000	2 483 000	2 391 000	1 723 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	18 000	18 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	12 000	26 000	54 000	82 000
Total Tangible Assets	12 000	26 000	54 000	82 000
Total Fiancial Fixed Assets	67 000	67 000	67 000	67 000
Total Fixed Assets	79 000	92 000	139 000	166 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 937 000	2 172 000	2 736 000	1 685 000
Total Current Assets	3 657 000	4 233 000	3 959 000	2 968 000
Total Assets	3 736 000	4 325 000	4 098 000	3 135 000
Total Equity	101 000	100 000	102 000	102 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	25 000	93 000	47 000	54 000
Unpaid Taxes	601 000	591 000	539 000	426 000
Dividends	2 025 000	2 485 000	2 390 000	1 725 000
Other Current Debt	2 385 000	2 824 000	2 733 000	2 073 000
Total Current Debt	3 636 000	4 225 000	3 995 000	3 033 000
Total Equity and Debt	3 736 000	4 325 000	4 098 000	3 135 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2 004,95 %	2 483 %	2 344,12 %	1 689,22 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	30,11 %	36,82 %	36,23 %	32,6 %
Current Ratio	1,01	1	0,99	0,98
Quick Ratio	1,01	1	0,99	0,98
Equity Ratio	0,03	0,02	0,02	0,03
Gross Profit Margin	88,05 %	90,47 %	91,22 %	89,23 %