BOGEY AS

7340 OPPDAL

Finances

Return on Equity

24,09 %

Current Ratio

55,33

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 966 000	2 051 000	7 323 000	4 148 000
Net Income	1 876 000	2 017 000	6 432 000	3 942 000
Total Assets	8 245 000	8 624 000	7 950 000	11 378 000
Total Equity	7 786 000	5 910 000	7 894 000	2 061 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 966 000	2 051 000	7 323 000	4 148 000
Expenditure	24 000	21 000	9 000	12 000
Operating Profit	1 942 000	2 030 000	7 314 000	4 136 000
Financial Income	0	0	328 000	197 000
Financial Costs	58 000	4 000	1 127 000	419 000
Financial Balance	−58 000	−4 000	−799 000	−222 000
Earnings Before Tax	1 885 000	2 027 000	6 516 000	3 914 000
Tax	9 000	10 000	83 000	−27 000
Net Income	1 876 000	2 017 000	6 432 000	3 942 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 747 000	7 747 000	7 297 000	7 310 000
Total Current Assets	498 000	876 000	652 000	4 068 000
Total Assets	8 245 000	8 624 000	7 950 000	11 378 000
Total Retained Equity	7 686 000	5 810 000	7 794 000	1 961 000
Total Equity	7 786 000	5 910 000	7 894 000	2 061 000
Total Long-Term Debt	450 000	450 000	0	6 294 000
Total Current Debt	9 000	2 264 000	56 000	3 023 000
Total Equity and Debt	8 245 000	8 624 000	7 950 000	11 378 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 966 000	2 051 000	7 323 000	4 148 000
Revenue	1 966 000	2 051 000	7 323 000	4 148 000
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	24 000	21 000	9 000	12 000
Operating Profit	1 942 000	2 030 000	7 314 000	4 136 000
Financial Income	0	0	328 000	197 000
Financial Costs	58 000	4 000	1 127 000	419 000
Financial Balance	−58 000	−4 000	−799 000	−222 000
Dividends	0	0	0	2 000 000
Net Income	1 876 000	2 017 000	6 432 000	3 942 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	27 000
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	7 747 000	7 747 000	7 297 000	7 282 000
Total Fixed Assets	7 747 000	7 747 000	7 297 000	7 310 000
Stock	0	0	0	0
Total Investments	0	30 000	57 000	1 986 000
Cash, Bank	148 000	346 000	95 000	2 000
Total Current Assets	498 000	876 000	652 000	4 068 000
Total Assets	8 245 000	8 624 000	7 950 000	11 378 000
Total Equity	7 786 000	5 910 000	7 894 000	2 061 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	450 000	450 000	0	6 294 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	2 000 000
Other Current Debt	0	54 000	0	900 000
Total Current Debt	9 000	2 264 000	56 000	3 023 000
Total Equity and Debt	8 245 000	8 624 000	7 950 000	11 378 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,09 %	34,13 %	81,48 %	191,27 %
Debt-to-Equity Ratio	0,06	0,08	0	3,05
Operating Profit Margin	98,78 %	98,98 %	99,88 %	99,71 %
Current Ratio	55,33	0,39	11,64	1,35
Quick Ratio	55,33	0,39	11,64	1,35
Equity Ratio	0,94	0,69	0,99	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %