A/L BØLE BORETTSLAG

2815 GJØVIK

Finances

Share Ownership

Return on Equity

50,06 %

Current Ratio

5,86

Debt-to-Equity Ratio

10,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 631 000	6 402 000	6 449 000	6 343 000
Net Income	1 546 000	1 511 000	1 547 000	1 311 000
Total Assets	37 153 000	36 267 000	35 127 000	34 595 000
Total Equity	3 088 000	1 542 000	31 000	−1 516 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 631 000	6 402 000	6 449 000	6 343 000
Expenditure	4 554 000	4 221 000	4 139 000	4 210 000
Operating Profit	2 076 000	2 181 000	2 310 000	2 134 000
Financial Income	133 000	80 000	90 000	131 000
Financial Costs	664 000	750 000	853 000	953 000
Financial Balance	−531 000	−670 000	−763 000	−822 000
Earnings Before Tax	1 546 000	1 511 000	1 547 000	1 311 000
Tax	0	0	0	0
Net Income	1 546 000	1 511 000	1 547 000	1 311 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 439 000	29 439 000	29 439 000	29 439 000
Total Current Assets	7 713 000	6 828 000	5 688 000	5 156 000
Total Assets	37 153 000	36 267 000	35 127 000	34 595 000
Total Retained Equity	3 079 000	1 533 000	21 000	−1 525 000
Total Equity	3 088 000	1 542 000	31 000	−1 516 000
Total Long-Term Debt	32 747 000	33 858 000	34 930 000	35 944 000
Total Current Debt	1 317 000	867 000	166 000	167 000
Total Equity and Debt	37 153 000	36 267 000	35 127 000	34 595 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	6 631 000	6 402 000	6 449 000	6 343 000
Revenue	6 631 000	6 402 000	6 449 000	6 343 000
Cost of Goods Sold	0	0	0	0
Salary Costs	196 000	187 000	188 000	182 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 554 000	4 221 000	4 139 000	4 210 000
Operating Profit	2 076 000	2 181 000	2 310 000	2 134 000
Financial Income	133 000	80 000	90 000	131 000
Financial Costs	664 000	750 000	853 000	953 000
Financial Balance	−531 000	−670 000	−763 000	−822 000
Dividends	0	0	0	0
Net Income	1 546 000	1 511 000	1 547 000	1 311 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 439 000	29 439 000	29 439 000	29 439 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	29 439 000	29 439 000	29 439 000	29 439 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 439 000	29 439 000	29 439 000	29 439 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 892 000	6 141 000	5 036 000	4 455 000
Total Current Assets	7 713 000	6 828 000	5 688 000	5 156 000
Total Assets	37 153 000	36 267 000	35 127 000	34 595 000
Total Equity	3 088 000	1 542 000	31 000	−1 516 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	32 747 000	33 858 000	34 930 000	35 944 000
Creditors	1 254 000	764 000	3 000	127 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	63 000	102 000	163 000	40 000
Total Current Debt	1 317 000	867 000	166 000	167 000
Total Equity and Debt	37 153 000	36 267 000	35 127 000	34 595 000

Financial indicators	2022	2021	2020	2019
Return on Equity	50,06 %	97,99 %	4 990,32 %	−86,48 %
Debt-to-Equity Ratio	10,6	21,96	1 126,77	−23,71
Operating Profit Margin	31,31 %	34,07 %	35,82 %	33,64 %
Current Ratio	5,86	7,88	34,27	30,87
Quick Ratio	5,86	7,88	34,27	30,87
Equity Ratio	0,08	0,04	0	−0,04
Gross Profit Margin	100 %	100 %	100 %	100 %