BOGSTADVEIEN 51 AS

0160 OSLO

Finances

Share Ownership

Return on Equity

37,85 %

Current Ratio

0,42

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 472 000	5 983 000	6 105 000	6 274 000
Net Income	2 856 000	2 619 000	3 260 000	3 310 000
Total Assets	11 976 000	11 663 000	12 502 000	12 816 000
Total Equity	7 545 000	7 530 000	7 853 000	7 980 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 472 000	5 983 000	6 105 000	6 274 000
Expenditure	2 873 000	2 636 000	1 941 000	2 025 000
Operating Profit	3 599 000	3 346 000	4 163 000	4 248 000
Financial Income	63 000	11 000	17 000	76 000
Financial Costs	0	1 000	1 000	81 000
Financial Balance	63 000	10 000	16 000	−5 000
Earnings Before Tax	3 662 000	3 357 000	4 180 000	4 243 000
Tax	806 000	739 000	920 000	933 000
Net Income	2 856 000	2 619 000	3 260 000	3 310 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 134 000	10 113 000	8 427 000	8 833 000
Total Current Assets	1 843 000	1 551 000	4 075 000	3 983 000
Total Assets	11 976 000	11 663 000	12 502 000	12 816 000
Total Retained Equity	15 000	0	254 000	380 000
Total Equity	7 545 000	7 530 000	7 853 000	7 980 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	4 432 000	4 134 000	4 649 000	4 836 000
Total Equity and Debt	11 976 000	11 663 000	12 502 000	12 816 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	6 266 000	0	0
Other Income	6 472 000	−283 000	6 105 000	6 274 000
Revenue	6 472 000	5 983 000	6 105 000	6 274 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	511 000	511 000	506 000	520 000
Impairment	0	0	0	0
Expenditure	2 873 000	2 636 000	1 941 000	2 025 000
Operating Profit	3 599 000	3 346 000	4 163 000	4 248 000
Financial Income	63 000	11 000	17 000	76 000
Financial Costs	0	1 000	1 000	81 000
Financial Balance	63 000	10 000	16 000	−5 000
Dividends	0	0	0	0
Net Income	2 856 000	2 619 000	3 260 000	3 310 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	777 000	782 000	690 000	655 000
Real Eastate	6 746 000	7 286 000	7 678 000	8 176 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	32 000	45 000	58 000	2 000
Total Tangible Assets	6 779 000	7 331 000	7 736 000	8 178 000
Total Fiancial Fixed Assets	2 578 000	2 000 000	0	0
Total Fixed Assets	10 134 000	10 113 000	8 427 000	8 833 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	632 000	1 320 000	3 524 000	3 421 000
Total Current Assets	1 843 000	1 551 000	4 075 000	3 983 000
Total Assets	11 976 000	11 663 000	12 502 000	12 816 000
Total Equity	7 545 000	7 530 000	7 853 000	7 980 000
Short-Term Group Debt	0	3 787 000	0	4 465 000
Total Long-Term Debt	0	0	0	0
Creditors	241 000	58 000	159 000	219 000
Unpaid Taxes	144 000	164 000	123 000	143 000
Dividends	0	0	0	0
Other Current Debt	4 048 000	124 000	4 367 000	9 000
Total Current Debt	4 432 000	4 134 000	4 649 000	4 836 000
Total Equity and Debt	11 976 000	11 663 000	12 502 000	12 816 000

Financial indicators	2022	2021	2020	2019
Return on Equity	37,85 %	34,78 %	41,51 %	41,48 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	55,61 %	55,93 %	68,19 %	67,71 %
Current Ratio	0,42	0,38	0,88	0,82
Quick Ratio	0,42	0,38	0,88	0,82
Equity Ratio	0,63	0,65	0,63	0,62
Gross Profit Margin	100 %	100 %	100 %	100 %