BØE EIENDOMSUTVIKLING AS

3018 DRAMMEN

Finances

Share Ownership

Return on Equity

6,52 %

Current Ratio

4,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 567 000	1 217 000	1 339 000	1 762 000
Net Income	23 000	55 000	180 000	−101 000
Total Assets	467 000	448 000	701 000	704 000
Total Equity	353 000	330 000	574 000	394 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 567 000	1 217 000	1 339 000	1 762 000
Expenditure	1 537 000	1 146 000	1 137 000	1 863 000
Operating Profit	30 000	71 000	203 000	−101 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	30 000	71 000	203 000	−101 000
Tax	7 000	16 000	22 000	0
Net Income	23 000	55 000	180 000	−101 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	467 000	448 000	701 000	704 000
Total Assets	467 000	448 000	701 000	704 000
Total Retained Equity	203 000	180 000	424 000	244 000
Total Equity	353 000	330 000	574 000	394 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	113 000	118 000	127 000	310 000
Total Equity and Debt	467 000	448 000	701 000	704 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 567 000	1 217 000	1 339 000	1 762 000
Other Income	0	0	0	0
Revenue	1 567 000	1 217 000	1 339 000	1 762 000
Cost of Goods Sold	927 000	639 000	333 000	398 000
Salary Costs	363 000	295 000	535 000	1 120 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 537 000	1 146 000	1 137 000	1 863 000
Operating Profit	30 000	71 000	203 000	−101 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	23 000	55 000	180 000	−101 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	395 000	407 000	690 000	610 000
Total Current Assets	467 000	448 000	701 000	704 000
Total Assets	467 000	448 000	701 000	704 000
Total Equity	353 000	330 000	574 000	394 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	32 000	12 000	10 000	52 000
Unpaid Taxes	32 000	56 000	33 000	154 000
Dividends	0	0	0	0
Other Current Debt	42 000	34 000	62 000	104 000
Total Current Debt	113 000	118 000	127 000	310 000
Total Equity and Debt	467 000	448 000	701 000	704 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,52 %	16,67 %	31,36 %	−25,63 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,91 %	5,83 %	15,16 %	−5,73 %
Current Ratio	4,13	3,8	5,52	2,27
Quick Ratio	4,13	3,8	5,52	2,27
Equity Ratio	0,76	0,74	0,82	0,56
Gross Profit Margin	40,84 %	47,49 %	75,13 %	77,41 %