BOLIGELEKTRIKEREN AS

0484 OSLO

Finances

Share Ownership

Return on Equity

362,95 %

Current Ratio

0,89

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	71 655 000	33 726 000	32 066 000	25 455 000
Net Income	1 920 000	4 026 000	3 817 000	3 401 000
Total Assets	17 104 000	10 973 000	10 378 000	9 727 000
Total Equity	529 000	488 000	603 000	100 000

Income (NOK)	2022	2021	2020	2019
Revenue	71 655 000	33 726 000	32 066 000	25 455 000
Expenditure	69 275 000	28 628 000	27 259 000	20 943 000
Operating Profit	2 379 000	5 099 000	4 808 000	4 512 000
Financial Income	123 000	11 000	11 000	7 000
Financial Costs	43 000	30 000	67 000	9 000
Financial Balance	80 000	−19 000	−56 000	−2 000
Earnings Before Tax	2 460 000	5 080 000	4 751 000	4 510 000
Tax	540 000	1 054 000	935 000	1 109 000
Net Income	1 920 000	4 026 000	3 817 000	3 401 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 346 000	73 000	0	0
Total Current Assets	14 757 000	10 901 000	10 378 000	9 727 000
Total Assets	17 104 000	10 973 000	10 378 000	9 727 000
Total Retained Equity	429 000	388 000	503 000	0
Total Equity	529 000	488 000	603 000	100 000
Total Long-Term Debt	10 000	0	0	0
Total Current Debt	16 565 000	10 485 000	9 775 000	9 627 000
Total Equity and Debt	17 104 000	10 973 000	10 378 000	9 727 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	71 655 000	33 713 000	32 048 000	25 228 000
Other Income	0	13 000	18 000	227 000
Revenue	71 655 000	33 726 000	32 066 000	25 455 000
Cost of Goods Sold	12 717 000	6 707 000	6 276 000	3 877 000
Salary Costs	25 326 000	8 703 000	9 354 000	7 144 000
Depreciation	538 000	15 000	0	0
Impairment	0	0	0	0
Expenditure	69 275 000	28 628 000	27 259 000	20 943 000
Operating Profit	2 379 000	5 099 000	4 808 000	4 512 000
Financial Income	123 000	11 000	11 000	7 000
Financial Costs	43 000	30 000	67 000	9 000
Financial Balance	80 000	−19 000	−56 000	−2 000
Dividends	0	404 000	0	0
Net Income	1 920 000	4 026 000	3 817 000	3 401 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	1 723 000	0	0	0
Total Intangible Assets	2 108 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	48 000	0	0	0
Fixtures	190 000	73 000	0	0
Total Tangible Assets	238 000	73 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 346 000	73 000	0	0
Stock	515 000	103 000	103 000	218 000
Total Investments	0	0	0	0
Cash, Bank	5 433 000	6 000 000	8 579 000	5 395 000
Total Current Assets	14 757 000	10 901 000	10 378 000	9 727 000
Total Assets	17 104 000	10 973 000	10 378 000	9 727 000
Total Equity	529 000	488 000	603 000	100 000
Short-Term Group Debt	3 868 000	5 323 000	4 248 000	5 238 000
Total Long-Term Debt	10 000	0	0	0
Creditors	3 836 000	1 226 000	1 495 000	1 655 000
Unpaid Taxes	3 519 000	1 434 000	1 460 000	1 057 000
Dividends	0	404 000	0	0
Other Current Debt	5 342 000	2 037 000	2 572 000	1 677 000
Total Current Debt	16 565 000	10 485 000	9 775 000	9 627 000
Total Equity and Debt	17 104 000	10 973 000	10 378 000	9 727 000

Financial indicators	2022	2021	2020	2019
Return on Equity	362,95 %	825 %	633 %	3 401 %
Debt-to-Equity Ratio	0,02	0	0	0
Operating Profit Margin	3,32 %	15,12 %	14,99 %	17,73 %
Current Ratio	0,89	1,04	1,06	1,01
Quick Ratio	0,92	1,05	1,07	1,03
Equity Ratio	0,03	0,04	0,06	0,01
Gross Profit Margin	82,25 %	80,11 %	80,43 %	84,77 %