BOJ EIENDOM AS

2016 FROGNER

Finances

Share Ownership

Return on Equity

3,58 %

Current Ratio

6,05

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	256 000	187 000	178 000	246 000
Net Income	168 000	104 000	44 000	144 000
Total Assets	4 867 000	4 743 000	4 755 000	4 854 000
Total Equity	4 698 000	4 530 000	4 427 000	4 382 000

Income (NOK)	2022	2021	2020	2019
Revenue	256 000	187 000	178 000	246 000
Expenditure	40 000	43 000	104 000	38 000
Operating Profit	216 000	143 000	74 000	208 000
Financial Income	0	0	0	0
Financial Costs	1 000	10 000	18 000	24 000
Financial Balance	−1 000	−10 000	−18 000	−24 000
Earnings Before Tax	215 000	133 000	57 000	184 000
Tax	47 000	29 000	13 000	41 000
Net Income	168 000	104 000	44 000	144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 094 000	4 114 000	4 134 000	4 154 000
Total Current Assets	774 000	629 000	621 000	700 000
Total Assets	4 867 000	4 743 000	4 755 000	4 854 000
Total Retained Equity	4 628 000	4 460 000	4 357 000	4 312 000
Total Equity	4 698 000	4 530 000	4 427 000	4 382 000
Total Long-Term Debt	41 000	138 000	257 000	387 000
Total Current Debt	128 000	74 000	71 000	85 000
Total Equity and Debt	4 867 000	4 743 000	4 755 000	4 854 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	256 000	187 000	178 000	246 000
Revenue	256 000	187 000	178 000	246 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	20 000	20 000	20 000	20 000
Impairment	0	0	0	0
Expenditure	40 000	43 000	104 000	38 000
Operating Profit	216 000	143 000	74 000	208 000
Financial Income	0	0	0	0
Financial Costs	1 000	10 000	18 000	24 000
Financial Balance	−1 000	−10 000	−18 000	−24 000
Dividends	0	0	0	0
Net Income	168 000	104 000	44 000	144 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 082 000	4 100 000	4 118 000	4 136 000
Machinery and Plant Facilities	12 000	14 000	16 000	18 000
Fixtures	0	0	0	0
Total Tangible Assets	4 094 000	4 114 000	4 134 000	4 154 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 094 000	4 114 000	4 134 000	4 154 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	51 000	0	253 000	257 000
Total Current Assets	774 000	629 000	621 000	700 000
Total Assets	4 867 000	4 743 000	4 755 000	4 854 000
Total Equity	4 698 000	4 530 000	4 427 000	4 382 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 000	138 000	257 000	387 000
Creditors	0	0	14 000	16 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	83 000	47 000	47 000	30 000
Total Current Debt	128 000	74 000	71 000	85 000
Total Equity and Debt	4 867 000	4 743 000	4 755 000	4 854 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,58 %	2,3 %	0,99 %	3,29 %
Debt-to-Equity Ratio	0,01	0,03	0,06	0,09
Operating Profit Margin	84,38 %	76,47 %	41,57 %	84,55 %
Current Ratio	6,05	8,5	8,75	8,24
Quick Ratio	6,05	8,5	8,75	8,24
Equity Ratio	0,97	0,96	0,93	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %