B.O.B. EIENDOM AS

4019 STAVANGER

Finances

Share Ownership

Return on Equity

7,67 %

Current Ratio

0,32

Debt-to-Equity Ratio

3,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 170 000	1 010 000	948 000	840 000
Net Income	169 000	169 000	155 000	129 000
Total Assets	10 028 000	10 344 000	10 476 000	8 778 000
Total Equity	2 204 000	2 185 000	2 015 000	2 010 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 170 000	1 010 000	948 000	840 000
Expenditure	598 000	515 000	489 000	415 000
Operating Profit	572 000	495 000	458 000	425 000
Financial Income	0	0	0	0
Financial Costs	300 000	226 000	217 000	211 000
Financial Balance	−300 000	−226 000	−217 000	−211 000
Earnings Before Tax	272 000	269 000	241 000	214 000
Tax	103 000	100 000	86 000	85 000
Net Income	169 000	169 000	155 000	129 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 709 000	10 129 000	10 174 000	8 190 000
Total Current Assets	319 000	215 000	303 000	589 000
Total Assets	10 028 000	10 344 000	10 476 000	8 778 000
Total Retained Equity	194 000	175 000	5 000	0
Total Equity	2 204 000	2 185 000	2 015 000	2 010 000
Total Long-Term Debt	6 821 000	7 446 000	7 812 000	6 212 000
Total Current Debt	1 003 000	714 000	649 000	557 000
Total Equity and Debt	10 028 000	10 344 000	10 476 000	8 778 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 170 000	0	0	0
Other Income	0	1 010 000	948 000	840 000
Revenue	1 170 000	1 010 000	948 000	840 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	420 000	417 000	374 000	329 000
Impairment	0	0	0	0
Expenditure	598 000	515 000	489 000	415 000
Operating Profit	572 000	495 000	458 000	425 000
Financial Income	0	0	0	0
Financial Costs	300 000	226 000	217 000	211 000
Financial Balance	−300 000	−226 000	−217 000	−211 000
Dividends	150 000	0	150 000	0
Net Income	169 000	169 000	155 000	129 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 709 000	10 129 000	10 174 000	8 190 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 709 000	10 129 000	10 174 000	8 190 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 709 000	10 129 000	10 174 000	8 190 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	319 000	215 000	154 000	400 000
Total Current Assets	319 000	215 000	303 000	589 000
Total Assets	10 028 000	10 344 000	10 476 000	8 778 000
Total Equity	2 204 000	2 185 000	2 015 000	2 010 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 821 000	7 446 000	7 812 000	6 212 000
Creditors	13 000	10 000	11 000	0
Unpaid Taxes	231 000	199 000	202 000	169 000
Dividends	150 000	0	150 000	0
Other Current Debt	506 000	405 000	199 000	388 000
Total Current Debt	1 003 000	714 000	649 000	557 000
Total Equity and Debt	10 028 000	10 344 000	10 476 000	8 778 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,67 %	7,73 %	7,69 %	6,42 %
Debt-to-Equity Ratio	3,09	3,41	3,88	3,09
Operating Profit Margin	48,89 %	49,01 %	48,31 %	50,6 %
Current Ratio	0,32	0,3	0,47	1,06
Quick Ratio	0,32	0,3	0,47	1,06
Equity Ratio	0,22	0,21	0,19	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %