BØRTINDEN PANORAMA AS

8013 BODØ

Finances

Share Ownership

Return on Equity

23,7 %

Current Ratio

0,17

Debt-to-Equity Ratio

2,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 091 000	1 003 000	982 000	969 000
Net Income	441 000	341 000	320 000	256 000
Total Assets	7 491 000	7 715 000	7 913 000	8 150 000
Total Equity	1 861 000	1 421 000	1 454 000	1 477 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 091 000	1 003 000	982 000	969 000
Expenditure	361 000	391 000	387 000	439 000
Operating Profit	730 000	612 000	595 000	530 000
Financial Income	0	0	0	0
Financial Costs	166 000	175 000	185 000	203 000
Financial Balance	−166 000	−175 000	−185 000	−203 000
Earnings Before Tax	565 000	437 000	410 000	328 000
Tax	124 000	97 000	90 000	72 000
Net Income	441 000	341 000	320 000	256 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 465 000	7 689 000	7 913 000	8 137 000
Total Current Assets	25 000	25 000	0	13 000
Total Assets	7 491 000	7 715 000	7 913 000	8 150 000
Total Retained Equity	1 262 000	821 000	855 000	878 000
Total Equity	1 861 000	1 421 000	1 454 000	1 477 000
Total Long-Term Debt	5 482 000	5 803 000	6 005 000	6 592 000
Total Current Debt	147 000	491 000	454 000	82 000
Total Equity and Debt	7 491 000	7 715 000	7 913 000	8 150 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 091 000	1 003 000	982 000	969 000
Revenue	1 091 000	1 003 000	982 000	969 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	224 000	224 000	224 000	224 000
Impairment	0	0	0	0
Expenditure	361 000	391 000	387 000	439 000
Operating Profit	730 000	612 000	595 000	530 000
Financial Income	0	0	0	0
Financial Costs	166 000	175 000	185 000	203 000
Financial Balance	−166 000	−175 000	−185 000	−203 000
Dividends	0	0	0	0
Net Income	441 000	341 000	320 000	256 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 465 000	7 689 000	7 913 000	8 137 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 465 000	7 689 000	7 913 000	8 137 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 465 000	7 689 000	7 913 000	8 137 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	25 000	25 000	0	13 000
Total Assets	7 491 000	7 715 000	7 913 000	8 150 000
Total Equity	1 861 000	1 421 000	1 454 000	1 477 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 482 000	5 803 000	6 005 000	6 592 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	11 000	491 000	454 000	12 000
Total Current Debt	147 000	491 000	454 000	82 000
Total Equity and Debt	7 491 000	7 715 000	7 913 000	8 150 000

Financial indicators	2022	2021	2020	2019
Return on Equity	23,7 %	24 %	22,01 %	17,33 %
Debt-to-Equity Ratio	2,95	4,08	4,13	4,46
Operating Profit Margin	66,91 %	61,02 %	60,59 %	54,7 %
Current Ratio	0,17	0,05	0	0,16
Quick Ratio	0,17	0,05	0	0,16
Equity Ratio	0,25	0,18	0,18	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %