BØ EIENDOM BOLIG AS

8470 BØ I VESTERÅLEN

Finances

Share Ownership

Return on Equity

28,56 %

Current Ratio

0,84

Debt-to-Equity Ratio

12,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	487 800 000	475 000	455 000	464 000
Net Income	80 202 000	20 000	25 000	8 000
Total Assets	3 954 467 000	3 923 000	3 973 000	4 098 000
Total Equity	280 789 000	201 000	181 000	156 000

Income (NOK)	2022	2021	2020	2019
Revenue	487 800 000	475 000	455 000	464 000
Expenditure	336 072 000	417 000	334 000	364 000
Operating Profit	151 728 000	59 000	121 000	99 000
Financial Income	0	0	0	0
Financial Costs	46 133 000	31 000	86 000	87 000
Financial Balance	−46 133 000	−31 000	−86 000	−87 000
Earnings Before Tax	105 595 000	27 000	34 000	12 000
Tax	25 393 000	8 000	9 000	4 000
Net Income	80 202 000	20 000	25 000	8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 734 300 000	3 788 000	3 875 000	3 961 000
Total Current Assets	220 167 000	134 000	99 000	137 000
Total Assets	3 954 467 000	3 923 000	3 973 000	4 098 000
Total Retained Equity	250 789 000	171 000	151 000	126 000
Total Equity	280 789 000	201 000	181 000	156 000
Total Long-Term Debt	3 410 247 000	3 539 000	3 658 000	3 799 000
Total Current Debt	263 431 000	183 000	134 000	143 000
Total Equity and Debt	3 954 467 000	3 923 000	3 973 000	4 098 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	455 000	464 000
Other Income	487 800 000	475 000	0	0
Revenue	487 800 000	475 000	455 000	464 000
Cost of Goods Sold	0	0	0	0
Salary Costs	185 312 000	232 000	185 000	185 000
Depreciation	86 100 000	86 000	86 000	86 000
Impairment	0	0	0	0
Expenditure	336 072 000	417 000	334 000	364 000
Operating Profit	151 728 000	59 000	121 000	99 000
Financial Income	0	0	0	0
Financial Costs	46 133 000	31 000	86 000	87 000
Financial Balance	−46 133 000	−31 000	−86 000	−87 000
Dividends	0	0	0	0
Net Income	80 202 000	20 000	25 000	8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 702 300 000	3 788 000	3 875 000	3 961 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 702 300 000	3 788 000	3 875 000	3 961 000
Total Fiancial Fixed Assets	32 000 000	0	0	0
Total Fixed Assets	3 734 300 000	3 788 000	3 875 000	3 961 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	205 767 000	134 000	99 000	137 000
Total Current Assets	220 167 000	134 000	99 000	137 000
Total Assets	3 954 467 000	3 923 000	3 973 000	4 098 000
Total Equity	280 789 000	201 000	181 000	156 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 410 247 000	3 539 000	3 658 000	3 799 000
Creditors	1 473 000	1 000	0	0
Unpaid Taxes	158 025 000	91 000	76 000	78 000
Dividends	0	0	0	0
Other Current Debt	78 540 000	83 000	49 000	61 000
Total Current Debt	263 431 000	183 000	134 000	143 000
Total Equity and Debt	3 954 467 000	3 923 000	3 973 000	4 098 000

Financial indicators	2022	2021	2020	2019
Return on Equity	28,56 %	9,95 %	13,81 %	5,13 %
Debt-to-Equity Ratio	12,15	17,61	20,21	24,35
Operating Profit Margin	31,1 %	12,42 %	26,59 %	21,34 %
Current Ratio	0,84	0,73	0,74	0,96
Quick Ratio	0,84	0,73	0,74	0,96
Equity Ratio	0,07	0,05	0,05	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %