BODZIO BYGGETJENESTER AS

1463 FJELLHAMAR

Finances

Share Ownership

Return on Equity

7,62 %

Current Ratio

0,5

Debt-to-Equity Ratio

−0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 581 000	4 443 000	3 251 000	4 534 000
Net Income	−40 000	15 000	−509 000	−109 000
Total Assets	771 000	1 017 000	525 000	1 061 000
Total Equity	−525 000	−486 000	−501 000	9 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 581 000	4 443 000	3 251 000	4 534 000
Expenditure	4 615 000	4 416 000	3 748 000	4 633 000
Operating Profit	−33 000	27 000	−497 000	−99 000
Financial Income	0	0	0	0
Financial Costs	6 000	7 000	12 000	10 000
Financial Balance	−6 000	−7 000	−12 000	−10 000
Earnings Before Tax	−40 000	19 000	−509 000	−109 000
Tax	0	4 000	0	0
Net Income	−40 000	15 000	−509 000	−109 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	136 000	477 000	389 000	485 000
Total Current Assets	634 000	540 000	136 000	576 000
Total Assets	771 000	1 017 000	525 000	1 061 000
Total Retained Equity	−540 000	−501 000	−516 000	−6 000
Total Equity	−525 000	−486 000	−501 000	9 000
Total Long-Term Debt	16 000	44 000	0	0
Total Current Debt	1 280 000	1 459 000	1 025 000	1 052 000
Total Equity and Debt	771 000	1 017 000	525 000	1 061 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 570 000	4 443 000	3 232 000	4 522 000
Other Income	12 000	0	19 000	12 000
Revenue	4 581 000	4 443 000	3 251 000	4 534 000
Cost of Goods Sold	3 000	2 000	6 000	21 000
Salary Costs	3 744 000	3 656 000	3 230 000	4 128 000
Depreciation	26 000	46 000	26 000	26 000
Impairment	0	0	0	0
Expenditure	4 615 000	4 416 000	3 748 000	4 633 000
Operating Profit	−33 000	27 000	−497 000	−99 000
Financial Income	0	0	0	0
Financial Costs	6 000	7 000	12 000	10 000
Financial Balance	−6 000	−7 000	−12 000	−10 000
Dividends	0	0	0	0
Net Income	−40 000	15 000	−509 000	−109 000

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	81 000	117 000	69 000	95 000
Total Tangible Assets	81 000	117 000	69 000	95 000
Total Fiancial Fixed Assets	55 000	360 000	320 000	390 000
Total Fixed Assets	136 000	477 000	389 000	485 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	105 000	347 000	86 000	12 000
Total Current Assets	634 000	540 000	136 000	576 000
Total Assets	771 000	1 017 000	525 000	1 061 000
Total Equity	−525 000	−486 000	−501 000	9 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 000	44 000	0	0
Creditors	−12 000	314 000	57 000	39 000
Unpaid Taxes	776 000	627 000	531 000	704 000
Dividends	0	0	0	0
Other Current Debt	512 000	513 000	437 000	310 000
Total Current Debt	1 280 000	1 459 000	1 025 000	1 052 000
Total Equity and Debt	771 000	1 017 000	525 000	1 061 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,62 %	−3,09 %	101,6 %	−1 211,11 %
Debt-to-Equity Ratio	−0,03	−0,09	−0	0
Operating Profit Margin	−0,72 %	0,61 %	−15,29 %	−2,18 %
Current Ratio	0,5	0,37	0,13	0,55
Quick Ratio	0,5	0,37	0,13	0,55
Equity Ratio	−0,68	−0,48	−0,95	0,01
Gross Profit Margin	99,93 %	99,95 %	99,82 %	99,54 %