BOOST IT AS

3490 KLOKKARSTUA

Finances

Share Ownership

Return on Equity

3,02 %

Current Ratio

0,87

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 122 000	2 580 000	1 993 000	1 326 000
Net Income	7 000	30 000	80 000	22 000
Total Assets	685 000	746 000	844 000	742 000
Total Equity	232 000	225 000	118 000	39 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 122 000	2 580 000	1 993 000	1 326 000
Expenditure	2 083 000	2 539 000	1 890 000	1 305 000
Operating Profit	39 000	41 000	101 000	20 000
Financial Income	1 000	0	0	0
Financial Costs	11 000	4 000	0	0
Financial Balance	−10 000	−4 000	0	0
Earnings Before Tax	29 000	37 000	101 000	20 000
Tax	22 000	7 000	22 000	−2 000
Net Income	7 000	30 000	80 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	293 000	547 000	607 000	621 000
Total Current Assets	393 000	199 000	238 000	121 000
Total Assets	685 000	746 000	844 000	742 000
Total Retained Equity	82 000	75 000	−32 000	−111 000
Total Equity	232 000	225 000	118 000	39 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	453 000	521 000	726 000	704 000
Total Equity and Debt	685 000	746 000	844 000	742 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 155 000	2 580 000	1 993 000	1 326 000
Other Income	−33 000	0	0	0
Revenue	2 122 000	2 580 000	1 993 000	1 326 000
Cost of Goods Sold	476 000	519 000	593 000	341 000
Salary Costs	1 005 000	1 393 000	844 000	656 000
Depreciation	254 000	290 000	205 000	122 000
Impairment	0	0	0	0
Expenditure	2 083 000	2 539 000	1 890 000	1 305 000
Operating Profit	39 000	41 000	101 000	20 000
Financial Income	1 000	0	0	0
Financial Costs	11 000	4 000	0	0
Financial Balance	−10 000	−4 000	0	0
Dividends	0	0	0	0
Net Income	7 000	30 000	80 000	22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	293 000	539 000	591 000	621 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	8 000	16 000	0
Total Tangible Assets	0	8 000	16 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	293 000	547 000	607 000	621 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	22 000	40 000	140 000	109 000
Total Current Assets	393 000	199 000	238 000	121 000
Total Assets	685 000	746 000	844 000	742 000
Total Equity	232 000	225 000	118 000	39 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	136 000	94 000	61 000	86 000
Unpaid Taxes	175 000	166 000	201 000	134 000
Dividends	0	0	0	0
Other Current Debt	134 000	253 000	442 000	484 000
Total Current Debt	453 000	521 000	726 000	704 000
Total Equity and Debt	685 000	746 000	844 000	742 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,02 %	13,33 %	67,8 %	56,41 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,84 %	1,59 %	5,07 %	1,51 %
Current Ratio	0,87	0,38	0,33	0,17
Quick Ratio	0,87	0,38	0,33	0,17
Equity Ratio	0,34	0,3	0,14	0,05
Gross Profit Margin	77,57 %	79,88 %	70,25 %	74,28 %