BC NORWAY AS

0277 OSLO

Finances

Share Ownership

Return on Equity

−12 091,45 %

Current Ratio

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	708 111 000	1 189 216 000	953 269 000	2 593 104 000
Net Income	−18 379 000	−4 636 000	−12 682 000	121 757 000
Total Assets	125 805 000	85 611 000	426 528 000	216 582 000
Total Equity	152 000	18 532 000	23 168 000	35 849 000

Income (NOK)	2022	2021	2020	2019
Revenue	708 111 000	1 189 216 000	953 269 000	2 593 104 000
Expenditure	720 939 000	1 195 565 000	969 360 000	2 450 513 000
Operating Profit	−12 829 000	−6 349 000	−16 091 000	142 590 000
Financial Income	516 000	923 000	1 033 000	14 025 000
Financial Costs	551 000	506 000	1 135 000	3 507 000
Financial Balance	−35 000	417 000	−102 000	10 518 000
Earnings Before Tax	−12 863 000	−5 932 000	−16 192 000	153 108 000
Tax	5 516 000	−1 296 000	−3 511 000	31 351 000
Net Income	−18 379 000	−4 636 000	−12 682 000	121 757 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	462 000	6 110 000	5 064 000	1 457 000
Total Current Assets	125 343 000	79 501 000	421 464 000	215 125 000
Total Assets	125 805 000	85 611 000	426 528 000	216 582 000
Total Retained Equity	52 000	18 432 000	23 068 000	35 749 000
Total Equity	152 000	18 532 000	23 168 000	35 849 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	125 652 000	67 079 000	403 360 000	180 732 000
Total Equity and Debt	125 805 000	85 611 000	426 528 000	216 582 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	708 111 000	1 189 216 000	953 269 000	2 593 104 000
Other Income	0	0	0	0
Revenue	708 111 000	1 189 216 000	953 269 000	2 593 104 000
Cost of Goods Sold	571 526 000	1 062 025 000	835 654 000	2 277 651 000
Salary Costs	19 864 000	16 825 000	16 599 000	15 047 000
Depreciation	216 000	250 000	284 000	240 000
Impairment	0	0	0	0
Expenditure	720 939 000	1 195 565 000	969 360 000	2 450 513 000
Operating Profit	−12 829 000	−6 349 000	−16 091 000	142 590 000
Financial Income	516 000	923 000	1 033 000	14 025 000
Financial Costs	551 000	506 000	1 135 000	3 507 000
Financial Balance	−35 000	417 000	−102 000	10 518 000
Dividends	0	0	0	110 000 000
Net Income	−18 379 000	−4 636 000	−12 682 000	121 757 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	5 516 000	4 220 000	710 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	462 000	594 000	844 000	747 000
Total Tangible Assets	462 000	594 000	844 000	747 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	462 000	6 110 000	5 064 000	1 457 000
Stock	49 186 000	22 111 000	155 631 000	35 060 000
Total Investments	0	0	0	0
Cash, Bank	0	703 000	2 749 000	1 433 000
Total Current Assets	125 343 000	79 501 000	421 464 000	215 125 000
Total Assets	125 805 000	85 611 000	426 528 000	216 582 000
Total Equity	152 000	18 532 000	23 168 000	35 849 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	101 317 000	2 308 000	368 406 000	94 024 000
Unpaid Taxes	14 569 000	41 050 000	5 805 000	15 901 000
Dividends	0	0	0	110 000 000
Other Current Debt	9 766 000	23 721 000	29 149 000	37 264 000
Total Current Debt	125 652 000	67 079 000	403 360 000	180 732 000
Total Equity and Debt	125 805 000	85 611 000	426 528 000	216 582 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−12 091,45 %	−25,02 %	−54,74 %	339,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−1,81 %	−0,53 %	−1,69 %	5,5 %
Current Ratio	1	1,19	1,04	1,19
Quick Ratio	1,64	1,77	1,7	1,48
Equity Ratio	0	0,22	0,05	0,17
Gross Profit Margin	19,29 %	10,7 %	12,34 %	12,17 %