BOA AS

4351 KLEPPE

Finances

Share Ownership

Return on Equity

8,94 %

Current Ratio

0,91

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 062 000	1 137 000	1 365 000	1 065 000
Net Income	561 000	6 421 000	841 000	596 000
Total Assets	7 726 000	9 119 000	9 692 000	8 649 000
Total Equity	6 272 000	6 311 000	6 890 000	6 049 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 062 000	1 137 000	1 365 000	1 065 000
Expenditure	346 000	533 000	228 000	214 000
Operating Profit	715 000	605 000	1 137 000	851 000
Financial Income	5 000	6 002 000	4 000	0
Financial Costs	0	18 000	63 000	87 000
Financial Balance	5 000	5 984 000	−59 000	−87 000
Earnings Before Tax	720 000	6 589 000	1 078 000	764 000
Tax	158 000	168 000	237 000	168 000
Net Income	561 000	6 421 000	841 000	596 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 754 000	6 988 000	7 568 000	7 724 000
Total Current Assets	972 000	2 131 000	2 124 000	924 000
Total Assets	7 726 000	9 119 000	9 692 000	8 649 000
Total Retained Equity	5 282 000	5 321 000	5 900 000	5 059 000
Total Equity	6 272 000	6 311 000	6 890 000	6 049 000
Total Long-Term Debt	382 000	369 000	2 140 000	2 432 000
Total Current Debt	1 072 000	2 439 000	663 000	167 000
Total Equity and Debt	7 726 000	9 119 000	9 692 000	8 649 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 062 000	1 137 000	1 365 000	1 065 000
Revenue	1 062 000	1 137 000	1 365 000	1 065 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	234 000	201 000	156 000	156 000
Impairment	0	0	0	0
Expenditure	346 000	533 000	228 000	214 000
Operating Profit	715 000	605 000	1 137 000	851 000
Financial Income	5 000	6 002 000	4 000	0
Financial Costs	0	18 000	63 000	87 000
Financial Balance	5 000	5 984 000	−59 000	−87 000
Dividends	600 000	7 000 000	0	0
Net Income	561 000	6 421 000	841 000	596 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 087 000	6 243 000	6 399 000	6 555 000
Machinery and Plant Facilities	242 000	270 000	0	0
Fixtures	425 000	475 000	0	0
Total Tangible Assets	6 754 000	6 988 000	6 399 000	6 555 000
Total Fiancial Fixed Assets	0	0	1 169 000	1 169 000
Total Fixed Assets	6 754 000	6 988 000	7 568 000	7 724 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	639 000	1 789 000	827 000	309 000
Total Current Assets	972 000	2 131 000	2 124 000	924 000
Total Assets	7 726 000	9 119 000	9 692 000	8 649 000
Total Equity	6 272 000	6 311 000	6 890 000	6 049 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	382 000	369 000	2 140 000	2 432 000
Creditors	5 000	6 000	4 000	3 000
Unpaid Taxes	60 000	32 000	86 000	0
Dividends	600 000	7 000 000	0	0
Other Current Debt	263 000	263 000	342 000	6 000
Total Current Debt	1 072 000	2 439 000	663 000	167 000
Total Equity and Debt	7 726 000	9 119 000	9 692 000	8 649 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,94 %	101,74 %	12,21 %	9,85 %
Debt-to-Equity Ratio	0,06	0,06	0,31	0,4
Operating Profit Margin	67,33 %	53,21 %	83,3 %	79,91 %
Current Ratio	0,91	0,87	3,2	5,53
Quick Ratio	0,91	0,87	3,2	5,53
Equity Ratio	0,81	0,69	0,71	0,7
Gross Profit Margin	100 %	100 %	100 %	100 %