BØE JOHNSEN EIENDOM AS

3616 KONGSBERG

Finances

Share Ownership

Return on Equity

14,77 %

Current Ratio

0,07

Debt-to-Equity Ratio

5,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	676 000	592 000	583 000	623 000
Net Income	145 000	112 000	63 000	56 000
Total Assets	6 764 000	6 774 000	6 780 000	6 776 000
Total Equity	982 000	837 000	725 000	662 000

Income (NOK)	2022	2021	2020	2019
Revenue	676 000	592 000	583 000	623 000
Expenditure	282 000	282 000	324 000	368 000
Operating Profit	394 000	311 000	259 000	256 000
Financial Income	0	0	0	0
Financial Costs	208 000	167 000	182 000	185 000
Financial Balance	−208 000	−167 000	−182 000	−185 000
Earnings Before Tax	187 000	143 000	77 000	71 000
Tax	42 000	32 000	14 000	15 000
Net Income	145 000	112 000	63 000	56 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 759 000	6 759 000	6 759 000	6 759 000
Total Current Assets	5 000	14 000	21 000	17 000
Total Assets	6 764 000	6 774 000	6 780 000	6 776 000
Total Retained Equity	472 000	327 000	215 000	152 000
Total Equity	982 000	837 000	725 000	662 000
Total Long-Term Debt	5 707 000	5 676 000	5 788 000	5 951 000
Total Current Debt	76 000	261 000	268 000	164 000
Total Equity and Debt	6 764 000	6 774 000	6 780 000	6 776 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	623 000
Other Income	676 000	592 000	583 000	0
Revenue	676 000	592 000	583 000	623 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	1 000	5 000	5 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	282 000	282 000	324 000	368 000
Operating Profit	394 000	311 000	259 000	256 000
Financial Income	0	0	0	0
Financial Costs	208 000	167 000	182 000	185 000
Financial Balance	−208 000	−167 000	−182 000	−185 000
Dividends	0	0	0	0
Net Income	145 000	112 000	63 000	56 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 759 000	6 759 000	6 759 000	6 759 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 759 000	6 759 000	6 759 000	6 759 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 759 000	6 759 000	6 759 000	6 759 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	14 000	21 000	17 000
Total Current Assets	5 000	14 000	21 000	17 000
Total Assets	6 764 000	6 774 000	6 780 000	6 776 000
Total Equity	982 000	837 000	725 000	662 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 707 000	5 676 000	5 788 000	5 951 000
Creditors	−9 000	−3 000	54 000	0
Unpaid Taxes	0	0	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	43 000	232 000	199 000	148 000
Total Current Debt	76 000	261 000	268 000	164 000
Total Equity and Debt	6 764 000	6 774 000	6 780 000	6 776 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,77 %	13,38 %	8,69 %	8,46 %
Debt-to-Equity Ratio	5,81	6,78	7,98	8,99
Operating Profit Margin	58,28 %	52,53 %	44,43 %	41,09 %
Current Ratio	0,07	0,05	0,08	0,1
Quick Ratio	0,07	0,05	0,08	0,1
Equity Ratio	0,15	0,12	0,11	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %