BØEN EIENDOM AS

6475 MIDSUND

Finances

Share Ownership

Return on Equity

30,85 %

Current Ratio

2,13

Debt-to-Equity Ratio

6,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	958 000	794 000	787 000	778 000
Net Income	116 000	−515 000	148 000	101 000
Total Assets	3 045 000	3 433 000	3 852 000	4 058 000
Total Equity	376 000	260 000	774 000	626 000

Income (NOK)	2022	2021	2020	2019
Revenue	958 000	794 000	787 000	778 000
Expenditure	673 000	1 331 000	456 000	490 000
Operating Profit	285 000	−537 000	331 000	288 000
Financial Income	1 000	0	0	0
Financial Costs	136 000	122 000	141 000	158 000
Financial Balance	−135 000	−122 000	−141 000	−158 000
Earnings Before Tax	149 000	−660 000	190 000	130 000
Tax	33 000	−145 000	42 000	29 000
Net Income	116 000	−515 000	148 000	101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 751 000	3 068 000	3 230 000	3 512 000
Total Current Assets	294 000	365 000	622 000	547 000
Total Assets	3 045 000	3 433 000	3 852 000	4 058 000
Total Retained Equity	286 000	170 000	684 000	536 000
Total Equity	376 000	260 000	774 000	626 000
Total Long-Term Debt	2 531 000	2 756 000	2 981 000	3 206 000
Total Current Debt	138 000	417 000	97 000	226 000
Total Equity and Debt	3 045 000	3 433 000	3 852 000	4 058 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	958 000	794 000	787 000	778 000
Revenue	958 000	794 000	787 000	778 000
Cost of Goods Sold	0	0	0	0
Salary Costs	238 000	859 000	12 000	0
Depreciation	284 000	307 000	308 000	319 000
Impairment	0	0	0	0
Expenditure	673 000	1 331 000	456 000	490 000
Operating Profit	285 000	−537 000	331 000	288 000
Financial Income	1 000	0	0	0
Financial Costs	136 000	122 000	141 000	158 000
Financial Balance	−135 000	−122 000	−141 000	−158 000
Dividends	0	0	0	0
Net Income	116 000	−515 000	148 000	101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	201 000	233 000	88 000	62 000
Real Eastate	2 514 000	2 755 000	2 995 000	3 236 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	36 000	79 000	146 000	214 000
Total Tangible Assets	2 550 000	2 834 000	3 142 000	3 450 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 751 000	3 068 000	3 230 000	3 512 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	124 000	295 000	453 000	435 000
Total Current Assets	294 000	365 000	622 000	547 000
Total Assets	3 045 000	3 433 000	3 852 000	4 058 000
Total Equity	376 000	260 000	774 000	626 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 531 000	2 756 000	2 981 000	3 206 000
Creditors	3 000	3 000	2 000	159 000
Unpaid Taxes	23 000	322 000	5 000	0
Dividends	0	0	0	0
Other Current Debt	112 000	92 000	21 000	12 000
Total Current Debt	138 000	417 000	97 000	226 000
Total Equity and Debt	3 045 000	3 433 000	3 852 000	4 058 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,85 %	−198,08 %	19,12 %	16,13 %
Debt-to-Equity Ratio	6,73	10,6	3,85	5,12
Operating Profit Margin	29,75 %	−67,63 %	42,06 %	37,02 %
Current Ratio	2,13	0,88	6,41	2,42
Quick Ratio	2,13	0,88	6,41	2,42
Equity Ratio	0,12	0,08	0,2	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %