BØGATA 11 AS

3261 LARVIK

Finances

Share Ownership

Return on Equity

12,08 %

Current Ratio

8,37

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 350 000	1 320 000	1 518 000	1 566 000
Net Income	826 000	737 000	844 000	865 000
Total Assets	7 170 000	6 289 000	5 563 000	7 838 000
Total Equity	6 839 000	6 013 000	5 276 000	4 432 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 350 000	1 320 000	1 518 000	1 566 000
Expenditure	338 000	387 000	449 000	493 000
Operating Profit	1 011 000	933 000	1 069 000	1 073 000
Financial Income	48 000	12 000	14 000	36 000
Financial Costs	0	0	1 000	0
Financial Balance	48 000	12 000	13 000	36 000
Earnings Before Tax	1 059 000	945 000	1 082 000	1 109 000
Tax	233 000	208 000	238 000	244 000
Net Income	826 000	737 000	844 000	865 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 399 000	4 571 000	4 743 000	4 915 000
Total Current Assets	2 770 000	1 718 000	820 000	2 923 000
Total Assets	7 170 000	6 289 000	5 563 000	7 838 000
Total Retained Equity	4 653 000	3 827 000	3 090 000	2 246 000
Total Equity	6 839 000	6 013 000	5 276 000	4 432 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	331 000	276 000	287 000	3 405 000
Total Equity and Debt	7 170 000	6 289 000	5 563 000	7 838 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 350 000	1 320 000	1 518 000	1 566 000
Revenue	1 350 000	1 320 000	1 518 000	1 566 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	191 000	191 000	191 000	191 000
Impairment	0	0	0	0
Expenditure	338 000	387 000	449 000	493 000
Operating Profit	1 011 000	933 000	1 069 000	1 073 000
Financial Income	48 000	12 000	14 000	36 000
Financial Costs	0	0	1 000	0
Financial Balance	48 000	12 000	13 000	36 000
Dividends	0	0	0	0
Net Income	826 000	737 000	844 000	865 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	441 000	421 000	402 000	382 000
Real Eastate	3 958 000	4 150 000	4 341 000	4 532 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 958 000	4 150 000	4 341 000	4 532 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 399 000	4 571 000	4 743 000	4 915 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	2 770 000	1 718 000	820 000	2 923 000
Total Assets	7 170 000	6 289 000	5 563 000	7 838 000
Total Equity	6 839 000	6 013 000	5 276 000	4 432 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	16 000	0	0	0
Unpaid Taxes	50 000	48 000	28 000	58 000
Dividends	0	0	0	0
Other Current Debt	12 000	0	1 000	3 084 000
Total Current Debt	331 000	276 000	287 000	3 405 000
Total Equity and Debt	7 170 000	6 289 000	5 563 000	7 838 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,08 %	12,26 %	16 %	19,52 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	74,89 %	70,68 %	70,42 %	68,52 %
Current Ratio	8,37	6,22	2,86	0,86
Quick Ratio	8,37	6,22	2,86	0,86
Equity Ratio	0,95	0,96	0,95	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %