BØENSTUNET BORETTSLAG

3660 RJUKAN

Finances

Share Ownership

Return on Equity

4,99 %

Current Ratio

1,16

Debt-to-Equity Ratio

0,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 246 000	2 246 000	2 246 000	2 246 000
Net Income	621 000	1 220 000	618 000	1 099 000
Total Assets	21 087 000	21 345 000	21 004 000	21 110 000
Total Equity	12 443 000	11 821 000	10 601 000	9 983 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 246 000	2 246 000	2 246 000	2 246 000
Expenditure	1 582 000	976 000	1 547 000	1 048 000
Operating Profit	656 000	1 253 000	695 000	1 194 000
Financial Income	0	0	0	0
Financial Costs	35 000	33 000	77 000	95 000
Financial Balance	−35 000	−33 000	−77 000	−95 000
Earnings Before Tax	629 000	1 237 000	622 000	1 103 000
Tax	0	0	0	0
Net Income	621 000	1 220 000	618 000	1 099 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 367 000	20 186 000	20 186 000	20 186 000
Total Current Assets	392 000	851 000	534 000	661 000
Total Assets	21 087 000	21 345 000	21 004 000	21 110 000
Total Retained Equity	12 443 000	11 821 000	10 601 000	9 983 000
Total Equity	12 443 000	11 821 000	10 601 000	9 983 000
Total Long-Term Debt	8 306 000	9 207 000	10 107 000	10 991 000
Total Current Debt	337 000	317 000	297 000	137 000
Total Equity and Debt	21 087 000	21 345 000	21 004 000	21 110 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 246 000	2 246 000	2 246 000	2 246 000
Revenue	2 246 000	2 246 000	2 246 000	2 246 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 582 000	976 000	1 547 000	1 048 000
Operating Profit	656 000	1 253 000	695 000	1 194 000
Financial Income	0	0	0	0
Financial Costs	35 000	33 000	77 000	95 000
Financial Balance	−35 000	−33 000	−77 000	−95 000
Dividends	0	0	0	0
Net Income	621 000	1 220 000	618 000	1 099 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 367 000	20 186 000	20 186 000	20 186 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 367 000	20 186 000	20 186 000	20 186 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 367 000	20 186 000	20 186 000	20 186 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	720 000	1 159 000	818 000	924 000
Total Current Assets	392 000	851 000	534 000	661 000
Total Assets	21 087 000	21 345 000	21 004 000	21 110 000
Total Equity	12 443 000	11 821 000	10 601 000	9 983 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 306 000	9 207 000	10 107 000	10 991 000
Creditors	328 000	311 000	288 000	115 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 000	6 000	9 000	23 000
Total Current Debt	337 000	317 000	297 000	137 000
Total Equity and Debt	21 087 000	21 345 000	21 004 000	21 110 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,99 %	10,32 %	5,83 %	11,01 %
Debt-to-Equity Ratio	0,67	0,78	0,95	1,1
Operating Profit Margin	29,21 %	55,79 %	30,94 %	53,16 %
Current Ratio	1,16	2,68	1,8	4,82
Quick Ratio	1,16	2,68	1,8	4,82
Equity Ratio	0,59	0,55	0,5	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %