BOUVET NORGE AS

0369 OSLO

Finances

Share Ownership

Return on Equity

59,05 %

Current Ratio

1,45

Debt-to-Equity Ratio

0,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 889 985 000	2 532 452 000	2 207 947 000	1 957 176 000
Net Income	288 341 000	239 687 000	238 163 000	174 581 000
Total Assets	1 426 708 000	1 263 586 000	1 274 793 000	1 087 468 000
Total Equity	488 290 000	398 836 000	162 768 000	206 542 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 889 985 000	2 532 452 000	2 207 947 000	1 957 176 000
Expenditure	2 520 243 000	2 220 655 000	1 900 127 000	1 733 729 000
Operating Profit	369 742 000	311 797 000	307 820 000	223 447 000
Financial Income	7 289 000	1 824 000	3 659 000	4 587 000
Financial Costs	6 815 000	5 802 000	5 840 000	6 645 000
Financial Balance	474 000	−3 978 000	−2 181 000	−2 058 000
Earnings Before Tax	370 216 000	307 819 000	305 639 000	221 389 000
Tax	81 875 000	68 132 000	67 476 000	46 808 000
Net Income	288 341 000	239 687 000	238 163 000	174 581 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	314 475 000	296 519 000	312 935 000	331 726 000
Total Current Assets	1 112 233 000	967 067 000	961 858 000	755 742 000
Total Assets	1 426 708 000	1 263 586 000	1 274 793 000	1 087 468 000
Total Retained Equity	484 656 000	396 336 000	160 268 000	204 042 000
Total Equity	488 290 000	398 836 000	162 768 000	206 542 000
Total Long-Term Debt	168 956 000	161 810 000	179 390 000	195 722 000
Total Current Debt	769 462 000	702 940 000	932 635 000	685 203 000
Total Equity and Debt	1 426 708 000	1 263 586 000	1 274 793 000	1 087 467 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 889 985 000	2 532 452 000	2 207 947 000	1 957 176 000
Other Income	0	0	0	0
Revenue	2 889 985 000	2 532 452 000	2 207 947 000	1 957 176 000
Cost of Goods Sold	340 146 000	336 517 000	279 313 000	235 835 000
Salary Costs	1 881 578 000	1 679 891 000	1 450 540 000	1 279 237 000
Depreciation	64 410 000	54 445 000	52 202 000	55 563 000
Impairment	0	0	0	0
Expenditure	2 520 243 000	2 220 655 000	1 900 127 000	1 733 729 000
Operating Profit	369 742 000	311 797 000	307 820 000	223 447 000
Financial Income	7 289 000	1 824 000	3 659 000	4 587 000
Financial Costs	6 815 000	5 802 000	5 840 000	6 645 000
Financial Balance	474 000	−3 978 000	−2 181 000	−2 058 000
Dividends	0	0	0	0
Net Income	288 341 000	239 687 000	238 163 000	174 581 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	9 732 000	10 534 000	11 526 000	12 518 000
Total Intangible Assets	12 738 000	12 933 000	11 526 000	12 518 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	256 166 000	236 151 000	246 430 000	270 063 000
Total Tangible Assets	256 166 000	236 151 000	246 430 000	270 063 000
Total Fiancial Fixed Assets	45 571 000	47 435 000	54 979 000	49 145 000
Total Fixed Assets	314 475 000	296 519 000	312 935 000	331 726 000
Stock	17 129 000	44 991 000	58 787 000	64 288 000
Total Investments	0	0	0	0
Cash, Bank	376 160 000	431 492 000	500 010 000	294 394 000
Total Current Assets	1 112 233 000	967 067 000	961 858 000	755 742 000
Total Assets	1 426 708 000	1 263 586 000	1 274 793 000	1 087 468 000
Total Equity	488 290 000	398 836 000	162 768 000	206 542 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	168 956 000	161 810 000	179 390 000	195 722 000
Creditors	33 538 000	53 670 000	51 310 000	35 589 000
Unpaid Taxes	261 640 000	216 433 000	191 748 000	166 201 000
Dividends	0	0	0	0
Other Current Debt	393 733 000	363 511 000	622 943 000	439 139 000
Total Current Debt	769 462 000	702 940 000	932 635 000	685 203 000
Total Equity and Debt	1 426 708 000	1 263 586 000	1 274 793 000	1 087 467 000

Financial indicators	2022	2021	2020	2019
Return on Equity	59,05 %	60,1 %	146,32 %	84,53 %
Debt-to-Equity Ratio	0,35	0,41	1,1	0,95
Operating Profit Margin	12,79 %	12,31 %	13,94 %	11,42 %
Current Ratio	1,45	1,38	1,03	1,1
Quick Ratio	1,48	1,47	1,1	1,22
Equity Ratio	0,34	0,32	0,13	0,19
Gross Profit Margin	88,23 %	86,71 %	87,35 %	87,95 %