BORGHEIM EIENDOM AS

1591 SPERREBOTN

Finances

Share Ownership

Return on Equity

12,4 %

Current Ratio

13,75

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 103 000	1 545 000	1 615 000	1 279 000
Net Income	663 000	1 013 000	1 073 000	821 000
Total Assets	5 571 000	5 994 000	5 644 000	5 274 000
Total Equity	5 346 000	4 683 000	3 670 000	3 797 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 103 000	1 545 000	1 615 000	1 279 000
Expenditure	254 000	246 000	239 000	227 000
Operating Profit	849 000	1 299 000	1 375 000	1 052 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	850 000	1 299 000	1 375 000	1 052 000
Tax	187 000	286 000	303 000	231 000
Net Income	663 000	1 013 000	1 073 000	821 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 945 000	3 057 000	3 169 000	3 280 000
Total Current Assets	2 626 000	2 937 000	2 475 000	1 993 000
Total Assets	5 571 000	5 994 000	5 644 000	5 274 000
Total Retained Equity	5 316 000	4 653 000	3 640 000	3 767 000
Total Equity	5 346 000	4 683 000	3 670 000	3 797 000
Total Long-Term Debt	34 000	1 019 000	467 000	1 242 000
Total Current Debt	191 000	291 000	1 507 000	234 000
Total Equity and Debt	5 571 000	5 994 000	5 644 000	5 274 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	16 000
Other Income	1 103 000	1 545 000	1 615 000	1 263 000
Revenue	1 103 000	1 545 000	1 615 000	1 279 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	112 000	112 000	112 000	112 000
Impairment	0	0	0	0
Expenditure	254 000	246 000	239 000	227 000
Operating Profit	849 000	1 299 000	1 375 000	1 052 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	1 200 000	0
Net Income	663 000	1 013 000	1 073 000	821 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 945 000	3 057 000	3 169 000	3 280 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 945 000	3 057 000	3 169 000	3 280 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 945 000	3 057 000	3 169 000	3 280 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	254 000	37 000	38 000	38 000
Total Current Assets	2 626 000	2 937 000	2 475 000	1 993 000
Total Assets	5 571 000	5 994 000	5 644 000	5 274 000
Total Equity	5 346 000	4 683 000	3 670 000	3 797 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	34 000	1 019 000	467 000	1 242 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	1 200 000	0
Other Current Debt	1 000	4 000	4 000	4 000
Total Current Debt	191 000	291 000	1 507 000	234 000
Total Equity and Debt	5 571 000	5 994 000	5 644 000	5 274 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,4 %	21,63 %	29,24 %	21,62 %
Debt-to-Equity Ratio	0,01	0,22	0,13	0,33
Operating Profit Margin	76,97 %	84,08 %	85,14 %	82,25 %
Current Ratio	13,75	10,09	1,64	8,52
Quick Ratio	13,75	10,09	1,64	8,52
Equity Ratio	0,96	0,78	0,65	0,72
Gross Profit Margin	100 %	100 %	100 %	100 %