BØEN MEK AS

1970 HEMNES

Finances

Share Ownership

Return on Equity

−4,55 %

Current Ratio

9,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	424 000	304 000	237 000	145 000
Net Income	−25 000	−97 000	93 000	45 000
Total Assets	613 000	643 000	695 000	599 000
Total Equity	550 000	575 000	672 000	579 000

Income (NOK)	2022	2021	2020	2019
Revenue	424 000	304 000	237 000	145 000
Expenditure	450 000	403 000	144 000	103 000
Operating Profit	−26 000	−99 000	93 000	43 000
Financial Income	1 000	1 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	2 000	2 000
Earnings Before Tax	−25 000	−99 000	95 000	45 000
Tax	0	−2 000	2 000	0
Net Income	−25 000	−97 000	93 000	45 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	57 000	89 000	61 000
Total Current Assets	588 000	586 000	606 000	539 000
Total Assets	613 000	643 000	695 000	599 000
Total Retained Equity	520 000	545 000	642 000	549 000
Total Equity	550 000	575 000	672 000	579 000
Total Long-Term Debt	0	0	2 000	0
Total Current Debt	63 000	68 000	22 000	21 000
Total Equity and Debt	613 000	643 000	695 000	599 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	424 000	304 000	237 000	145 000
Other Income	0	0	0	0
Revenue	424 000	304 000	237 000	145 000
Cost of Goods Sold	196 000	128 000	1 000	43 000
Salary Costs	141 000	141 000	0	0
Depreciation	32 000	32 000	19 000	16 000
Impairment	0	0	0	0
Expenditure	450 000	403 000	144 000	103 000
Operating Profit	−26 000	−99 000	93 000	43 000
Financial Income	1 000	1 000	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	2 000	2 000
Dividends	0	0	0	0
Net Income	−25 000	−97 000	93 000	45 000

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	25 000	57 000	89 000	61 000
Fixtures	0	0	0	0
Total Tangible Assets	25 000	57 000	89 000	61 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	57 000	89 000	61 000
Stock	51 000	51 000	51 000	0
Total Investments	0	0	0	0
Cash, Bank	489 000	503 000	509 000	532 000
Total Current Assets	588 000	586 000	606 000	539 000
Total Assets	613 000	643 000	695 000	599 000
Total Equity	550 000	575 000	672 000	579 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	2 000	0
Creditors	1 000	2 000	−5 000	0
Unpaid Taxes	11 000	24 000	5 000	0
Dividends	0	0	0	0
Other Current Debt	51 000	42 000	21 000	21 000
Total Current Debt	63 000	68 000	22 000	21 000
Total Equity and Debt	613 000	643 000	695 000	599 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,55 %	−16,87 %	13,84 %	7,77 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−6,13 %	−32,57 %	39,24 %	29,66 %
Current Ratio	9,33	8,62	27,55	25,67
Quick Ratio	49	34,47	−20,9	25,67
Equity Ratio	0,9	0,89	0,97	0,97
Gross Profit Margin	53,77 %	57,89 %	99,58 %	70,34 %