BOCK & PARTNERE EIENDOMSMEGLING AS

9600 HAMMERFEST

Finances

Share Ownership

Return on Equity

41,93 %

Current Ratio

2,1

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 585 000	9 457 000	9 205 000	8 044 000
Net Income	766 000	786 000	690 000	546 000
Total Assets	3 433 000	3 055 000	2 663 000	2 559 000
Total Equity	1 827 000	1 061 000	775 000	1 085 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 585 000	9 457 000	9 205 000	8 044 000
Expenditure	10 516 000	8 383 000	8 265 000	7 294 000
Operating Profit	1 069 000	1 075 000	940 000	750 000
Financial Income	26 000	33 000	22 000	41 000
Financial Costs	119 000	87 000	62 000	75 000
Financial Balance	−93 000	−54 000	−40 000	−34 000
Earnings Before Tax	976 000	1 020 000	900 000	717 000
Tax	210 000	234 000	210 000	171 000
Net Income	766 000	786 000	690 000	546 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	66 000	10 000	23 000	43 000
Total Current Assets	3 368 000	3 045 000	2 640 000	2 516 000
Total Assets	3 433 000	3 055 000	2 663 000	2 559 000
Total Retained Equity	1 723 000	956 000	670 000	1 000 000
Total Equity	1 827 000	1 061 000	775 000	1 085 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 606 000	1 994 000	1 888 000	1 474 000
Total Equity and Debt	3 433 000	3 055 000	2 663 000	2 559 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 392 000	9 357 000	9 107 000	7 975 000
Other Income	193 000	100 000	99 000	70 000
Revenue	11 585 000	9 457 000	9 205 000	8 044 000
Cost of Goods Sold	2 651 000	1 863 000	2 233 000	2 041 000
Salary Costs	5 162 000	4 325 000	3 988 000	3 139 000
Depreciation	24 000	14 000	20 000	124 000
Impairment	0	0	0	0
Expenditure	10 516 000	8 383 000	8 265 000	7 294 000
Operating Profit	1 069 000	1 075 000	940 000	750 000
Financial Income	26 000	33 000	22 000	41 000
Financial Costs	119 000	87 000	62 000	75 000
Financial Balance	−93 000	−54 000	−40 000	−34 000
Dividends	0	0	0	0
Net Income	766 000	786 000	690 000	546 000

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	66 000	10 000	23 000	43 000
Total Tangible Assets	66 000	10 000	23 000	43 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	66 000	10 000	23 000	43 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 012 000	1 208 000	501 000	842 000
Total Current Assets	3 368 000	3 045 000	2 640 000	2 516 000
Total Assets	3 433 000	3 055 000	2 663 000	2 559 000
Total Equity	1 827 000	1 061 000	775 000	1 085 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	427 000	182 000	247 000	389 000
Unpaid Taxes	382 000	541 000	279 000	353 000
Dividends	0	0	0	0
Other Current Debt	560 000	1 026 000	1 143 000	550 000
Total Current Debt	1 606 000	1 994 000	1 888 000	1 474 000
Total Equity and Debt	3 433 000	3 055 000	2 663 000	2 559 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,93 %	74,08 %	89,03 %	50,32 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	9,23 %	11,37 %	10,21 %	9,32 %
Current Ratio	2,1	1,53	1,4	1,71
Quick Ratio	2,1	1,53	1,4	1,71
Equity Ratio	0,53	0,35	0,29	0,42
Gross Profit Margin	77,12 %	80,3 %	75,74 %	74,63 %