BOLIG- OG NÆRINGSMEGLER NÆRING AS

0278 OSLO

Finances

Share Ownership

Return on Equity

343,39 %

Current Ratio

1,12

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 585 000	19 247 000	12 702 000	10 878 000
Net Income	3 221 000	5 516 000	3 936 000	2 555 000
Total Assets	7 870 000	11 126 000	8 695 000	5 711 000
Total Equity	938 000	1 032 000	1 093 000	1 577 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 585 000	19 247 000	12 702 000	10 878 000
Expenditure	10 390 000	12 084 000	7 548 000	7 641 000
Operating Profit	4 195 000	7 164 000	5 154 000	3 237 000
Financial Income	21 000	4 000	33 000	133 000
Financial Costs	6 000	7 000	111 000	1 000
Financial Balance	15 000	−3 000	−78 000	132 000
Earnings Before Tax	4 210 000	7 161 000	5 077 000	3 370 000
Tax	989 000	1 645 000	1 141 000	814 000
Net Income	3 221 000	5 516 000	3 936 000	2 555 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	385 000	433 000	117 000	122 000
Total Current Assets	7 485 000	10 694 000	8 577 000	5 589 000
Total Assets	7 870 000	11 126 000	8 695 000	5 711 000
Total Retained Equity	837 000	931 000	992 000	1 475 000
Total Equity	938 000	1 032 000	1 093 000	1 577 000
Total Long-Term Debt	264 000	298 000	0	0
Total Current Debt	6 667 000	9 797 000	7 602 000	4 135 000
Total Equity and Debt	7 870 000	11 126 000	8 695 000	5 711 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	14 585 000	19 247 000	12 702 000	10 878 000
Other Income	0	0	0	0
Revenue	14 585 000	19 247 000	12 702 000	10 878 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 897 000	9 745 000	5 635 000	4 802 000
Depreciation	45 000	9 000	0	31 000
Impairment	0	0	0	0
Expenditure	10 390 000	12 084 000	7 548 000	7 641 000
Operating Profit	4 195 000	7 164 000	5 154 000	3 237 000
Financial Income	21 000	4 000	33 000	133 000
Financial Costs	6 000	7 000	111 000	1 000
Financial Balance	15 000	−3 000	−78 000	132 000
Dividends	0	0	442 000	129 000
Net Income	3 221 000	5 516 000	3 936 000	2 555 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	29 000	39 000	17 000	22 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	257 000	294 000	0	0
Total Tangible Assets	257 000	294 000	0	0
Total Fiancial Fixed Assets	100 000	100 000	100 000	100 000
Total Fixed Assets	385 000	433 000	117 000	122 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 733 000	9 428 000	8 074 000	2 296 000
Total Current Assets	7 485 000	10 694 000	8 577 000	5 589 000
Total Assets	7 870 000	11 126 000	8 695 000	5 711 000
Total Equity	938 000	1 032 000	1 093 000	1 577 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	264 000	298 000	0	0
Creditors	264 000	94 000	35 000	203 000
Unpaid Taxes	1 383 000	1 602 000	1 493 000	1 375 000
Dividends	0	0	442 000	129 000
Other Current Debt	4 972 000	8 044 000	5 617 000	1 942 000
Total Current Debt	6 667 000	9 797 000	7 602 000	4 135 000
Total Equity and Debt	7 870 000	11 126 000	8 695 000	5 711 000

Financial indicators	2022	2021	2020	2019
Return on Equity	343,39 %	534,5 %	360,11 %	162,02 %
Debt-to-Equity Ratio	0,28	0,29	0	0
Operating Profit Margin	28,76 %	37,22 %	40,58 %	29,76 %
Current Ratio	1,12	1,09	1,13	1,35
Quick Ratio	1,12	1,09	1,13	1,35
Equity Ratio	0,12	0,09	0,13	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %