BØ AUTO AS

3800 BØ I TELEMARK

Finances

Share Ownership

Return on Equity

47,39 %

Current Ratio

1,34

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 518 000	10 528 000	8 874 000	8 654 000
Net Income	681 000	1 036 000	407 000	614 000
Total Assets	3 934 000	4 351 000	3 595 000	3 496 000
Total Equity	1 437 000	1 416 000	1 580 000	1 673 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 518 000	10 528 000	8 874 000	8 654 000
Expenditure	9 650 000	9 201 000	8 343 000	7 927 000
Operating Profit	868 000	1 327 000	531 000	727 000
Financial Income	8 000	7 000	3 000	63 000
Financial Costs	2 000	5 000	3 000	3 000
Financial Balance	6 000	2 000	0	60 000
Earnings Before Tax	874 000	1 328 000	531 000	787 000
Tax	193 000	292 000	124 000	173 000
Net Income	681 000	1 036 000	407 000	614 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	589 000	624 000	639 000	768 000
Total Current Assets	3 345 000	3 726 000	2 956 000	2 728 000
Total Assets	3 934 000	4 351 000	3 595 000	3 496 000
Total Retained Equity	1 137 000	1 116 000	1 280 000	1 373 000
Total Equity	1 437 000	1 416 000	1 580 000	1 673 000
Total Long-Term Debt	0	0	0	15 000
Total Current Debt	2 496 000	2 935 000	2 015 000	1 809 000
Total Equity and Debt	3 934 000	4 351 000	3 595 000	3 496 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 469 000	10 430 000	8 833 000	8 540 000
Other Income	49 000	98 000	41 000	114 000
Revenue	10 518 000	10 528 000	8 874 000	8 654 000
Cost of Goods Sold	3 880 000	3 758 000	3 323 000	3 111 000
Salary Costs	3 522 000	3 389 000	2 954 000	2 940 000
Depreciation	211 000	214 000	233 000	193 000
Impairment	0	0	0	0
Expenditure	9 650 000	9 201 000	8 343 000	7 927 000
Operating Profit	868 000	1 327 000	531 000	727 000
Financial Income	8 000	7 000	3 000	63 000
Financial Costs	2 000	5 000	3 000	3 000
Financial Balance	6 000	2 000	0	60 000
Dividends	660 000	1 200 000	500 000	500 000
Net Income	681 000	1 036 000	407 000	614 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	26 000	11 000	2 000	0
Real Eastate	12 000	14 000	16 000	18 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	347 000	385 000	616 000	719 000
Total Tangible Assets	359 000	399 000	632 000	737 000
Total Fiancial Fixed Assets	203 000	215 000	5 000	31 000
Total Fixed Assets	589 000	624 000	639 000	768 000
Stock	651 000	955 000	475 000	443 000
Total Investments	0	0	0	0
Cash, Bank	2 476 000	2 523 000	2 389 000	2 121 000
Total Current Assets	3 345 000	3 726 000	2 956 000	2 728 000
Total Assets	3 934 000	4 351 000	3 595 000	3 496 000
Total Equity	1 437 000	1 416 000	1 580 000	1 673 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	15 000
Creditors	436 000	362 000	418 000	250 000
Unpaid Taxes	519 000	435 000	388 000	386 000
Dividends	660 000	1 200 000	500 000	500 000
Other Current Debt	1 333 000	1 837 000	1 068 000	1 016 000
Total Current Debt	2 496 000	2 935 000	2 015 000	1 809 000
Total Equity and Debt	3 934 000	4 351 000	3 595 000	3 496 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,39 %	73,16 %	25,76 %	36,7 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	8,25 %	12,6 %	5,98 %	8,4 %
Current Ratio	1,34	1,27	1,47	1,51
Quick Ratio	1,81	1,88	1,92	2
Equity Ratio	0,37	0,33	0,44	0,48
Gross Profit Margin	63,11 %	64,3 %	62,55 %	64,05 %