FITNESS BØ EIENDOM AS

3800 BØ I TELEMARK

Finances

Share Ownership

Return on Equity

19,65 %

Current Ratio

0,57

Debt-to-Equity Ratio

4,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 090 000	1 505 000	894 000	1 048 000
Net Income	268 000	220 000	140 000	−93 000
Total Assets	8 161 000	7 696 000	7 167 000	8 005 000
Total Equity	1 364 000	1 338 000	1 401 000	1 362 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 090 000	1 505 000	894 000	1 048 000
Expenditure	1 514 000	1 056 000	425 000	853 000
Operating Profit	575 000	449 000	469 000	195 000
Financial Income	49 000	17 000	0	0
Financial Costs	281 000	183 000	289 000	314 000
Financial Balance	−232 000	−166 000	−289 000	−314 000
Earnings Before Tax	343 000	282 000	180 000	−119 000
Tax	76 000	62 000	40 000	−26 000
Net Income	268 000	220 000	140 000	−93 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 873 000	7 332 000	6 478 000	6 616 000
Total Current Assets	288 000	364 000	689 000	1 389 000
Total Assets	8 161 000	7 696 000	7 167 000	8 005 000
Total Retained Equity	26 000	0	60 000	21 000
Total Equity	1 364 000	1 338 000	1 401 000	1 362 000
Total Long-Term Debt	6 296 000	5 755 000	5 636 000	5 694 000
Total Current Debt	501 000	603 000	130 000	949 000
Total Equity and Debt	8 161 000	7 696 000	7 167 000	8 005 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 090 000	1 505 000	894 000	1 048 000
Revenue	2 090 000	1 505 000	894 000	1 048 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	103 000	225 000	138 000	138 000
Impairment	0	0	0	0
Expenditure	1 514 000	1 056 000	425 000	853 000
Operating Profit	575 000	449 000	469 000	195 000
Financial Income	49 000	17 000	0	0
Financial Costs	281 000	183 000	289 000	314 000
Financial Balance	−232 000	−166 000	−289 000	−314 000
Dividends	0	0	0	0
Net Income	268 000	220 000	140 000	−93 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	3 000	0	0
Real Eastate	6 345 000	6 253 000	6 458 000	6 561 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	20 000	56 000
Total Tangible Assets	6 345 000	6 253 000	6 478 000	6 616 000
Total Fiancial Fixed Assets	1 529 000	1 075 000	0	0
Total Fixed Assets	7 873 000	7 332 000	6 478 000	6 616 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	128 000	5 000	5 000	2 000
Total Current Assets	288 000	364 000	689 000	1 389 000
Total Assets	8 161 000	7 696 000	7 167 000	8 005 000
Total Equity	1 364 000	1 338 000	1 401 000	1 362 000
Short-Term Group Debt	310 000	362 000	0	769 000
Total Long-Term Debt	6 296 000	5 755 000	5 636 000	5 694 000
Creditors	109 000	150 000	0	169 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	75 000	90 000	130 000	12 000
Total Current Debt	501 000	603 000	130 000	949 000
Total Equity and Debt	8 161 000	7 696 000	7 167 000	8 005 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,65 %	16,44 %	9,99 %	−6,83 %
Debt-to-Equity Ratio	4,62	4,3	4,02	4,18
Operating Profit Margin	27,51 %	29,83 %	52,46 %	18,61 %
Current Ratio	0,57	0,6	5,3	1,46
Quick Ratio	0,57	0,6	5,3	1,46
Equity Ratio	0,17	0,17	0,2	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %