BOYE AS

1396 BILLINGSTAD

Finances

Share Ownership

Return on Equity

47,07 %

Current Ratio

1,02

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	94 355 000	92 341 000	96 911 000	77 534 000
Net Income	731 000	310 000	1 322 000	428 000
Total Assets	10 352 000	7 229 000	5 510 000	4 943 000
Total Equity	1 553 000	1 085 000	827 000	743 000

Income (NOK)	2022	2021	2020	2019
Revenue	94 355 000	92 341 000	96 911 000	77 534 000
Expenditure	93 444 000	91 939 000	95 220 000	77 003 000
Operating Profit	912 000	402 000	1 692 000	531 000
Financial Income	26 000	1 000	9 000	24 000
Financial Costs	0	0	1 000	1 000
Financial Balance	26 000	1 000	8 000	23 000
Earnings Before Tax	937 000	402 000	1 699 000	554 000
Tax	207 000	93 000	377 000	126 000
Net Income	731 000	310 000	1 322 000	428 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 396 000	1 194 000	225 000	364 000
Total Current Assets	8 956 000	6 035 000	5 285 000	4 580 000
Total Assets	10 352 000	7 229 000	5 510 000	4 943 000
Total Retained Equity	1 053 000	585 000	327 000	243 000
Total Equity	1 553 000	1 085 000	827 000	743 000
Total Long-Term Debt	13 000	4 000	3 000	22 000
Total Current Debt	8 785 000	6 140 000	4 680 000	4 179 000
Total Equity and Debt	10 352 000	7 229 000	5 510 000	4 943 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	91 393 000	90 390 000	95 458 000	75 960 000
Other Income	2 962 000	1 951 000	1 452 000	1 574 000
Revenue	94 355 000	92 341 000	96 911 000	77 534 000
Cost of Goods Sold	77 844 000	77 148 000	80 622 000	64 656 000
Salary Costs	6 229 000	5 863 000	5 322 000	4 557 000
Depreciation	291 000	210 000	139 000	139 000
Impairment	0	0	0	0
Expenditure	93 444 000	91 939 000	95 220 000	77 003 000
Operating Profit	912 000	402 000	1 692 000	531 000
Financial Income	26 000	1 000	9 000	24 000
Financial Costs	0	0	1 000	1 000
Financial Balance	26 000	1 000	8 000	23 000
Dividends	262 000	52 000	1 238 000	270 000
Net Income	731 000	310 000	1 322 000	428 000

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	1 396 000	1 194 000	225 000	364 000
Total Tangible Assets	1 396 000	1 194 000	225 000	364 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 396 000	1 194 000	225 000	364 000
Stock	4 924 000	4 381 000	4 072 000	3 421 000
Total Investments	0	0	0	0
Cash, Bank	3 337 000	915 000	748 000	901 000
Total Current Assets	8 956 000	6 035 000	5 285 000	4 580 000
Total Assets	10 352 000	7 229 000	5 510 000	4 943 000
Total Equity	1 553 000	1 085 000	827 000	743 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 000	4 000	3 000	22 000
Creditors	6 442 000	3 963 000	1 206 000	2 217 000
Unpaid Taxes	451 000	564 000	445 000	512 000
Dividends	262 000	52 000	1 238 000	270 000
Other Current Debt	1 433 000	1 469 000	1 395 000	1 041 000
Total Current Debt	8 785 000	6 140 000	4 680 000	4 179 000
Total Equity and Debt	10 352 000	7 229 000	5 510 000	4 943 000

Financial indicators	2022	2021	2020	2019
Return on Equity	47,07 %	28,57 %	159,85 %	57,6 %
Debt-to-Equity Ratio	0,01	0	0	0,03
Operating Profit Margin	0,97 %	0,44 %	1,75 %	0,68 %
Current Ratio	1,02	0,98	1,13	1,1
Quick Ratio	2,32	3,43	8,69	6,04
Equity Ratio	0,15	0,15	0,15	0,15
Gross Profit Margin	17,5 %	16,45 %	16,81 %	16,61 %