BOGEN EIGENDOM AS

5381 GLESVÆR

Finances

Share Ownership

Return on Equity

−24,62 %

Current Ratio

0,35

Debt-to-Equity Ratio

14,26

Key figures (NOK)	2022	2021	2020	2019
Revenue	195 000	198 000	153 000	345 000
Net Income	−129 000	55 000	14 000	224 000
Total Assets	9 743 000	1 010 000	856 000	926 000
Total Equity	524 000	653 000	598 000	584 000

Income (NOK)	2022	2021	2020	2019
Revenue	195 000	198 000	153 000	345 000
Expenditure	192 000	113 000	121 000	40 000
Operating Profit	3 000	85 000	32 000	305 000
Financial Income	0	0	0	0
Financial Costs	168 000	14 000	14 000	18 000
Financial Balance	−168 000	−14 000	−14 000	−18 000
Earnings Before Tax	−165 000	70 000	18 000	287 000
Tax	−36 000	15 000	4 000	63 000
Net Income	−129 000	55 000	14 000	224 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 136 000	885 000	790 000	790 000
Total Current Assets	607 000	125 000	66 000	136 000
Total Assets	9 743 000	1 010 000	856 000	926 000
Total Retained Equity	494 000	623 000	568 000	554 000
Total Equity	524 000	653 000	598 000	584 000
Total Long-Term Debt	7 474 000	125 000	185 000	243 000
Total Current Debt	1 745 000	232 000	73 000	99 000
Total Equity and Debt	9 743 000	1 010 000	856 000	926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	195 000	198 000	153 000	345 000
Other Income	0	0	0	0
Revenue	195 000	198 000	153 000	345 000
Cost of Goods Sold	0	0	0	0
Salary Costs	55 000	0	15 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	192 000	113 000	121 000	40 000
Operating Profit	3 000	85 000	32 000	305 000
Financial Income	0	0	0	0
Financial Costs	168 000	14 000	14 000	18 000
Financial Balance	−168 000	−14 000	−14 000	−18 000
Dividends	0	0	0	0
Net Income	−129 000	55 000	14 000	224 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	36 000	0	0	0
Real Eastate	9 099 000	885 000	790 000	790 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 099 000	885 000	790 000	790 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 136 000	885 000	790 000	790 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	78 000	8 000	8 000	1 000
Total Current Assets	607 000	125 000	66 000	136 000
Total Assets	9 743 000	1 010 000	856 000	926 000
Total Equity	524 000	653 000	598 000	584 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 474 000	125 000	185 000	243 000
Creditors	805 000	33 000	26 000	35 000
Unpaid Taxes	5 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	934 000	184 000	43 000	1 000
Total Current Debt	1 745 000	232 000	73 000	99 000
Total Equity and Debt	9 743 000	1 010 000	856 000	926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−24,62 %	8,42 %	2,34 %	38,36 %
Debt-to-Equity Ratio	14,26	0,19	0,31	0,42
Operating Profit Margin	1,54 %	42,93 %	20,92 %	88,41 %
Current Ratio	0,35	0,54	0,9	1,37
Quick Ratio	0,35	0,54	0,9	1,37
Equity Ratio	0,05	0,65	0,7	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %