BOA EIENDOMSMEGLING NORDSTRAND AS

1177 OSLO

Finances

Share Ownership

Return on Equity

−30,9 %

Current Ratio

2,44

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 855 000	13 264 000	9 782 000	10 847 000
Net Income	−847 000	837 000	148 000	−104 000
Total Assets	4 618 000	6 960 000	5 770 000	5 095 000
Total Equity	2 741 000	3 588 000	3 601 000	3 453 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 855 000	13 264 000	9 782 000	10 847 000
Expenditure	11 702 000	12 198 000	9 648 000	11 005 000
Operating Profit	−847 000	1 067 000	135 000	−157 000
Financial Income	0	0	29 000	57 000
Financial Costs	1 000	0	2 000	4 000
Financial Balance	−1 000	0	27 000	53 000
Earnings Before Tax	−847 000	1 068 000	162 000	−104 000
Tax	0	231 000	13 000	0
Net Income	−847 000	837 000	148 000	−104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 000	33 000	62 000	51 000
Total Current Assets	4 584 000	6 927 000	5 708 000	5 044 000
Total Assets	4 618 000	6 960 000	5 770 000	5 095 000
Total Retained Equity	2 641 000	3 488 000	3 501 000	3 353 000
Total Equity	2 741 000	3 588 000	3 601 000	3 453 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 878 000	3 372 000	2 168 000	1 642 000
Total Equity and Debt	4 618 000	6 960 000	5 770 000	5 095 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 666 000	13 067 000	9 577 000	10 741 000
Other Income	189 000	197 000	206 000	106 000
Revenue	10 855 000	13 264 000	9 782 000	10 847 000
Cost of Goods Sold	2 746 000	2 871 000	2 446 000	3 164 000
Salary Costs	6 074 000	6 727 000	5 202 000	5 880 000
Depreciation	25 000	29 000	37 000	42 000
Impairment	0	0	0	0
Expenditure	11 702 000	12 198 000	9 648 000	11 005 000
Operating Profit	−847 000	1 067 000	135 000	−157 000
Financial Income	0	0	29 000	57 000
Financial Costs	1 000	0	2 000	4 000
Financial Balance	−1 000	0	27 000	53 000
Dividends	0	0	0	0
Net Income	−847 000	837 000	148 000	−104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	35 000	33 000	62 000	51 000
Total Tangible Assets	35 000	33 000	62 000	51 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	35 000	33 000	62 000	51 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 249 000	4 133 000	2 722 000	2 736 000
Total Current Assets	4 584 000	6 927 000	5 708 000	5 044 000
Total Assets	4 618 000	6 960 000	5 770 000	5 095 000
Total Equity	2 741 000	3 588 000	3 601 000	3 453 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	265 000	253 000	259 000	135 000
Unpaid Taxes	599 000	829 000	740 000	549 000
Dividends	0	0	0	0
Other Current Debt	1 014 000	2 059 000	1 156 000	958 000
Total Current Debt	1 878 000	3 372 000	2 168 000	1 642 000
Total Equity and Debt	4 618 000	6 960 000	5 770 000	5 095 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−30,9 %	23,33 %	4,11 %	−3,01 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−7,8 %	8,04 %	1,38 %	−1,45 %
Current Ratio	2,44	2,05	2,63	3,07
Quick Ratio	2,44	2,05	2,63	3,07
Equity Ratio	0,59	0,52	0,62	0,68
Gross Profit Margin	74,7 %	78,35 %	74,99 %	70,83 %