BX SOFTWARE AS

1086 OSLO

Finances

Return on Equity

90,62 %

Current Ratio

2,97

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 604 000	21 853 000	15 672 000	11 261 000
Net Income	11 907 000	9 342 000	5 679 000	3 278 000
Total Assets	19 820 000	16 663 000	7 362 000	5 179 000
Total Equity	13 139 000	11 707 000	3 954 000	2 806 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 604 000	21 853 000	15 672 000	11 261 000
Expenditure	10 332 000	9 849 000	8 396 000	7 089 000
Operating Profit	15 271 000	12 003 000	7 276 000	4 172 000
Financial Income	54 000	12 000	18 000	33 000
Financial Costs	59 000	37 000	12 000	3 000
Financial Balance	−5 000	−25 000	6 000	30 000
Earnings Before Tax	15 266 000	11 978 000	7 282 000	4 202 000
Tax	3 359 000	2 636 000	1 603 000	925 000
Net Income	11 907 000	9 342 000	5 679 000	3 278 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	19 820 000	16 663 000	7 362 000	5 179 000
Total Assets	19 820 000	16 663 000	7 362 000	5 179 000
Total Retained Equity	12 337 000	10 865 000	3 796 000	2 638 000
Total Equity	13 139 000	11 707 000	3 954 000	2 806 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	6 681 000	4 957 000	3 407 000	2 373 000
Total Equity and Debt	19 820 000	16 663 000	7 362 000	5 179 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 580 000	21 830 000	15 670 000	11 260 000
Other Income	23 000	23 000	2 000	1 000
Revenue	25 604 000	21 853 000	15 672 000	11 261 000
Cost of Goods Sold	0	0	0	0
Salary Costs	7 994 000	7 619 000	6 293 000	5 877 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	10 332 000	9 849 000	8 396 000	7 089 000
Operating Profit	15 271 000	12 003 000	7 276 000	4 172 000
Financial Income	54 000	12 000	18 000	33 000
Financial Costs	59 000	37 000	12 000	3 000
Financial Balance	−5 000	−25 000	6 000	30 000
Dividends	0	0	0	0
Net Income	11 907 000	9 342 000	5 679 000	3 278 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	16 843 000	15 261 000	6 166 000	4 299 000
Total Current Assets	19 820 000	16 663 000	7 362 000	5 179 000
Total Assets	19 820 000	16 663 000	7 362 000	5 179 000
Total Equity	13 139 000	11 707 000	3 954 000	2 806 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	66 000	63 000	30 000	60 000
Unpaid Taxes	2 499 000	1 536 000	1 144 000	805 000
Dividends	0	0	0	0
Other Current Debt	758 000	722 000	630 000	584 000
Total Current Debt	6 681 000	4 957 000	3 407 000	2 373 000
Total Equity and Debt	19 820 000	16 663 000	7 362 000	5 179 000

Financial indicators	2022	2021	2020	2019
Return on Equity	90,62 %	79,8 %	143,63 %	116,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	59,64 %	54,93 %	46,43 %	37,05 %
Current Ratio	2,97	3,36	2,16	2,18
Quick Ratio	2,97	3,36	2,16	2,18
Equity Ratio	0,66	0,7	0,54	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %