BOLI EIENDOMSMEGLING AS

7713 STEINKJER

Finances

Share Ownership

Return on Equity

40,98 %

Current Ratio

1,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	29 501 000	25 974 000	23 210 000	22 708 000
Net Income	2 263 000	1 914 000	806 000	−1 756 000
Total Assets	14 332 000	13 609 000	10 323 000	10 276 000
Total Equity	5 522 000	3 260 000	1 346 000	−960 000

Income (NOK)	2022	2021	2020	2019
Revenue	29 501 000	25 974 000	23 210 000	22 708 000
Expenditure	25 794 000	22 837 000	21 480 000	24 400 000
Operating Profit	3 707 000	3 137 000	1 729 000	−1 693 000
Financial Income	1 000	120 000	50 000	201 000
Financial Costs	800 000	793 000	738 000	750 000
Financial Balance	−799 000	−673 000	−688 000	−549 000
Earnings Before Tax	2 909 000	2 464 000	1 041 000	−2 243 000
Tax	646 000	550 000	236 000	−487 000
Net Income	2 263 000	1 914 000	806 000	−1 756 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	127 000	666 000	1 297 000	1 732 000
Total Current Assets	14 205 000	12 943 000	9 027 000	8 544 000
Total Assets	14 332 000	13 609 000	10 323 000	10 276 000
Total Retained Equity	2 474 000	212 000	−1 702 000	−2 507 000
Total Equity	5 522 000	3 260 000	1 346 000	−960 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	8 809 000	10 349 000	8 977 000	11 236 000
Total Equity and Debt	14 332 000	13 609 000	10 323 000	10 276 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 789 000	25 646 000	22 926 000	22 424 000
Other Income	711 000	328 000	283 000	284 000
Revenue	29 501 000	25 974 000	23 210 000	22 708 000
Cost of Goods Sold	593 000	1 654 000	1 515 000	2 010 000
Salary Costs	16 338 000	13 134 000	12 959 000	14 592 000
Depreciation	55 000	117 000	199 000	207 000
Impairment	0	0	0	0
Expenditure	25 794 000	22 837 000	21 480 000	24 400 000
Operating Profit	3 707 000	3 137 000	1 729 000	−1 693 000
Financial Income	1 000	120 000	50 000	201 000
Financial Costs	800 000	793 000	738 000	750 000
Financial Balance	−799 000	−673 000	−688 000	−549 000
Dividends	0	0	0	0
Net Income	2 263 000	1 914 000	806 000	−1 756 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	45 000	530 000	1 080 000	1 315 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	82 000	136 000	217 000	417 000
Total Tangible Assets	82 000	136 000	217 000	417 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	127 000	666 000	1 297 000	1 732 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	692 000	854 000	723 000	839 000
Total Current Assets	14 205 000	12 943 000	9 027 000	8 544 000
Total Assets	14 332 000	13 609 000	10 323 000	10 276 000
Total Equity	5 522 000	3 260 000	1 346 000	−960 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 487 000	1 398 000	1 039 000	1 151 000
Unpaid Taxes	1 386 000	1 448 000	1 177 000	1 079 000
Dividends	0	0	0	0
Other Current Debt	4 641 000	1 329 000	1 710 000	1 684 000
Total Current Debt	8 809 000	10 349 000	8 977 000	11 236 000
Total Equity and Debt	14 332 000	13 609 000	10 323 000	10 276 000

Financial indicators	2022	2021	2020	2019
Return on Equity	40,98 %	58,71 %	59,88 %	182,92 %
Debt-to-Equity Ratio	0	0	0	−0
Operating Profit Margin	12,57 %	12,08 %	7,45 %	−7,46 %
Current Ratio	1,61	1,25	1,01	0,76
Quick Ratio	1,61	1,25	1,01	0,76
Equity Ratio	0,39	0,24	0,13	−0,09
Gross Profit Margin	97,99 %	93,63 %	93,47 %	91,15 %