BOFORM AS

3470 SLEMMESTAD

Finances

Share Ownership

Return on Equity

−8,68 %

Current Ratio

0,23

Debt-to-Equity Ratio

−0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	95 000	610 000	1 840 000	1 557 000
Net Income	19 000	167 000	239 000	6 000
Total Assets	50 000	367 000	2 829 000	2 988 000
Total Equity	−219 000	74 000	−94 000	−333 000

Income (NOK)	2022	2021	2020	2019
Revenue	95 000	610 000	1 840 000	1 557 000
Expenditure	70 000	390 000	1 360 000	1 340 000
Operating Profit	26 000	220 000	480 000	217 000
Financial Income	0	0	0	0
Financial Costs	1 000	6 000	174 000	210 000
Financial Balance	−1 000	−6 000	−174 000	−210 000
Earnings Before Tax	25 000	214 000	306 000	8 000
Tax	5 000	47 000	67 000	2 000
Net Income	19 000	167 000	239 000	6 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	2 614 000	2 673 000
Total Current Assets	50 000	367 000	216 000	315 000
Total Assets	50 000	367 000	2 829 000	2 988 000
Total Retained Equity	−319 000	−26 000	−194 000	−433 000
Total Equity	−219 000	74 000	−94 000	−333 000
Total Long-Term Debt	53 000	47 000	2 548 000	2 962 000
Total Current Debt	217 000	247 000	375 000	358 000
Total Equity and Debt	50 000	367 000	2 829 000	2 988 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	95 000	224 000	1 840 000	1 557 000
Other Income	0	386 000	0	0
Revenue	95 000	610 000	1 840 000	1 557 000
Cost of Goods Sold	0	58 000	0	0
Salary Costs	0	235 000	1 196 000	1 187 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	70 000	390 000	1 360 000	1 340 000
Operating Profit	26 000	220 000	480 000	217 000
Financial Income	0	0	0	0
Financial Costs	1 000	6 000	174 000	210 000
Financial Balance	−1 000	−6 000	−174 000	−210 000
Dividends	312 000	0	0	0
Net Income	19 000	167 000	239 000	6 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	59 000
Real Eastate	0	0	2 614 000	2 614 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	2 614 000	2 614 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	2 614 000	2 673 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	28 000	70 000	35 000	0
Total Current Assets	50 000	367 000	216 000	315 000
Total Assets	50 000	367 000	2 829 000	2 988 000
Total Equity	−219 000	74 000	−94 000	−333 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	53 000	47 000	2 548 000	2 962 000
Creditors	3 000	3 000	3 000	3 000
Unpaid Taxes	22 000	52 000	201 000	204 000
Dividends	312 000	0	0	0
Other Current Debt	193 000	192 000	162 000	151 000
Total Current Debt	217 000	247 000	375 000	358 000
Total Equity and Debt	50 000	367 000	2 829 000	2 988 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,68 %	225,68 %	−254,26 %	−1,8 %
Debt-to-Equity Ratio	−0,24	0,64	−27,11	−8,89
Operating Profit Margin	27,37 %	36,07 %	26,09 %	13,94 %
Current Ratio	0,23	1,49	0,58	0,88
Quick Ratio	0,23	1,49	0,58	0,88
Equity Ratio	−4,38	0,2	−0,03	−0,11
Gross Profit Margin	100 %	90,49 %	100 %	100 %