BOJO EIENDOM AS

1617 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

7,53 %

Current Ratio

0,53

Debt-to-Equity Ratio

0,88

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 374 000	3 202 000	3 141 000	3 090 000
Net Income	906 000	1 013 000	925 000	911 000
Total Assets	25 775 000	19 780 000	19 695 000	19 949 000
Total Equity	12 035 000	7 464 000	6 450 000	5 526 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 374 000	3 202 000	3 141 000	3 090 000
Expenditure	1 639 000	1 385 000	1 381 000	1 352 000
Operating Profit	1 734 000	1 817 000	1 760 000	1 738 000
Financial Income	0	0	0	0
Financial Costs	555 000	501 000	569 000	648 000
Financial Balance	−555 000	−501 000	−569 000	−648 000
Earnings Before Tax	1 179 000	1 316 000	1 192 000	1 090 000
Tax	273 000	303 000	267 000	179 000
Net Income	906 000	1 013 000	925 000	911 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 093 000	17 424 000	17 828 000	18 419 000
Total Current Assets	1 683 000	2 356 000	1 866 000	1 530 000
Total Assets	25 775 000	19 780 000	19 695 000	19 949 000
Total Retained Equity	7 512 000	6 962 000	5 949 000	5 024 000
Total Equity	12 035 000	7 464 000	6 450 000	5 526 000
Total Long-Term Debt	10 556 000	11 651 000	12 822 000	13 976 000
Total Current Debt	3 184 000	665 000	422 000	447 000
Total Equity and Debt	25 775 000	19 780 000	19 695 000	19 949 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 374 000	0	0	0
Other Income	0	3 202 000	3 141 000	3 090 000
Revenue	3 374 000	3 202 000	3 141 000	3 090 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	669 000	670 000	591 000	689 000
Impairment	0	0	0	0
Expenditure	1 639 000	1 385 000	1 381 000	1 352 000
Operating Profit	1 734 000	1 817 000	1 760 000	1 738 000
Financial Income	0	0	0	0
Financial Costs	555 000	501 000	569 000	648 000
Financial Balance	−555 000	−501 000	−569 000	−648 000
Dividends	0	0	0	0
Net Income	906 000	1 013 000	925 000	911 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	1 305 000	1 368 000	1 430 000	1 492 000
Total Intangible Assets	1 305 000	1 368 000	1 430 000	1 492 000
Real Eastate	22 787 000	16 056 000	16 399 000	16 928 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 787 000	16 056 000	16 399 000	16 928 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	24 093 000	17 424 000	17 828 000	18 419 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 397 000	2 310 000	1 821 000	1 359 000
Total Current Assets	1 683 000	2 356 000	1 866 000	1 530 000
Total Assets	25 775 000	19 780 000	19 695 000	19 949 000
Total Equity	12 035 000	7 464 000	6 450 000	5 526 000
Short-Term Group Debt	457 000	0	0	0
Total Long-Term Debt	10 556 000	11 651 000	12 822 000	13 976 000
Creditors	1 351 000	241 000	5 000	28 000
Unpaid Taxes	0	57 000	94 000	87 000
Dividends	0	0	0	0
Other Current Debt	179 000	23 000	23 000	29 000
Total Current Debt	3 184 000	665 000	422 000	447 000
Total Equity and Debt	25 775 000	19 780 000	19 695 000	19 949 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,53 %	13,57 %	14,34 %	16,49 %
Debt-to-Equity Ratio	0,88	1,56	1,99	2,53
Operating Profit Margin	51,39 %	56,75 %	56,03 %	56,25 %
Current Ratio	0,53	3,54	4,42	3,42
Quick Ratio	0,53	3,54	4,42	3,42
Equity Ratio	0,47	0,38	0,33	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %