BOMØBLER EIENDOM AS

7075 TILLER

Finances

Share Ownership

Return on Equity

1 394,24 %

Current Ratio

4,89

Debt-to-Equity Ratio

251,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 987 000	9 569 000	8 710 000	9 846 000
Net Income	4 113 000	3 637 000	3 489 000	4 686 000
Total Assets	81 311 000	90 405 000	97 359 000	98 473 000
Total Equity	295 000	7 789 000	7 789 000	8 297 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 987 000	9 569 000	8 710 000	9 846 000
Expenditure	3 258 000	2 991 000	2 653 000	2 515 000
Operating Profit	6 729 000	6 578 000	6 057 000	7 331 000
Financial Income	1 228 000	304 000	743 000	1 173 000
Financial Costs	2 682 000	2 219 000	2 326 000	2 497 000
Financial Balance	−1 454 000	−1 915 000	−1 583 000	−1 324 000
Earnings Before Tax	5 274 000	4 663 000	4 473 000	6 008 000
Tax	1 161 000	1 026 000	984 000	1 322 000
Net Income	4 113 000	3 637 000	3 489 000	4 686 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 051 000	50 177 000	52 302 000	54 427 000
Total Current Assets	33 259 000	40 229 000	45 057 000	44 046 000
Total Assets	81 311 000	90 405 000	97 359 000	98 473 000
Total Retained Equity	1 000	1 000	0	0
Total Equity	295 000	7 789 000	7 789 000	8 297 000
Total Long-Term Debt	74 210 000	76 793 000	79 358 000	80 719 000
Total Current Debt	6 806 000	5 823 000	10 212 000	9 457 000
Total Equity and Debt	81 311 000	90 405 000	97 359 000	98 473 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	9 987 000	9 569 000	8 710 000	9 846 000
Revenue	9 987 000	9 569 000	8 710 000	9 846 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 125 000	2 125 000	2 125 000	2 125 000
Impairment	0	0	0	0
Expenditure	3 258 000	2 991 000	2 653 000	2 515 000
Operating Profit	6 729 000	6 578 000	6 057 000	7 331 000
Financial Income	1 228 000	304 000	743 000	1 173 000
Financial Costs	2 682 000	2 219 000	2 326 000	2 497 000
Financial Balance	−1 454 000	−1 915 000	−1 583 000	−1 324 000
Dividends	0	0	0	0
Net Income	4 113 000	3 637 000	3 489 000	4 686 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	48 051 000	50 177 000	52 302 000	54 427 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	48 051 000	50 177 000	52 302 000	54 427 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	48 051 000	50 177 000	52 302 000	54 427 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	399 000	984 000	1 041 000	1 586 000
Total Current Assets	33 259 000	40 229 000	45 057 000	44 046 000
Total Assets	81 311 000	90 405 000	97 359 000	98 473 000
Total Equity	295 000	7 789 000	7 789 000	8 297 000
Short-Term Group Debt	6 227 000	5 083 000	9 570 000	8 876 000
Total Long-Term Debt	74 210 000	76 793 000	79 358 000	80 719 000
Creditors	169 000	165 000	216 000	141 000
Unpaid Taxes	410 000	383 000	378 000	387 000
Dividends	0	0	0	0
Other Current Debt	0	0	16 000	54 000
Total Current Debt	6 806 000	5 823 000	10 212 000	9 457 000
Total Equity and Debt	81 311 000	90 405 000	97 359 000	98 473 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1 394,24 %	46,69 %	44,79 %	56,48 %
Debt-to-Equity Ratio	251,56	9,86	10,19	9,73
Operating Profit Margin	67,38 %	68,74 %	69,54 %	74,46 %
Current Ratio	4,89	6,91	4,41	4,66
Quick Ratio	4,89	6,91	4,41	4,66
Equity Ratio	0	0,09	0,08	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %