BOJO RE AS

0287 OSLO

Finances

Share Ownership

Return on Equity

−348,3 %

Current Ratio

0,13

Debt-to-Equity Ratio

−24,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 060 000	40 000	4 000	44 000
Net Income	1 226 000	−426 000	−382 000	−325 000
Total Assets	9 200 000	4 720 000	4 895 000	4 822 000
Total Equity	−352 000	−1 578 000	−1 152 000	−771 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 060 000	40 000	4 000	44 000
Expenditure	360 000	462 000	379 000	355 000
Operating Profit	1 700 000	−423 000	−375 000	−311 000
Financial Income	0	0	1 000	1 000
Financial Costs	128 000	124 000	115 000	106 000
Financial Balance	−128 000	−124 000	−114 000	−105 000
Earnings Before Tax	1 572 000	−547 000	−489 000	−417 000
Tax	346 000	−120 000	−108 000	−92 000
Net Income	1 226 000	−426 000	−382 000	−325 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 070 000	4 643 000	4 523 000	4 415 000
Total Current Assets	130 000	77 000	372 000	407 000
Total Assets	9 200 000	4 720 000	4 895 000	4 822 000
Total Retained Equity	−382 000	−1 608 000	−1 182 000	−801 000
Total Equity	−352 000	−1 578 000	−1 152 000	−771 000
Total Long-Term Debt	8 584 000	5 426 000	5 085 000	4 887 000
Total Current Debt	968 000	873 000	962 000	705 000
Total Equity and Debt	9 200 000	4 720 000	4 895 000	4 822 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 000	40 000	4 000	44 000
Other Income	2 055 000	0	0	0
Revenue	2 060 000	40 000	4 000	44 000
Cost of Goods Sold	0	0	0	0
Salary Costs	298 000	298 000	298 000	298 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	360 000	462 000	379 000	355 000
Operating Profit	1 700 000	−423 000	−375 000	−311 000
Financial Income	0	0	1 000	1 000
Financial Costs	128 000	124 000	115 000	106 000
Financial Balance	−128 000	−124 000	−114 000	−105 000
Dividends	0	0	0	0
Net Income	1 226 000	−426 000	−382 000	−325 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	345 000	0
Total Intangible Assets	119 000	465 000	345 000	237 000
Real Eastate	8 951 000	4 178 000	4 178 000	4 178 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 951 000	4 178 000	4 178 000	4 178 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 070 000	4 643 000	4 523 000	4 415 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	130 000	77 000	372 000	407 000
Total Current Assets	130 000	77 000	372 000	407 000
Total Assets	9 200 000	4 720 000	4 895 000	4 822 000
Total Equity	−352 000	−1 578 000	−1 152 000	−771 000
Short-Term Group Debt	0	757 000	0	0
Total Long-Term Debt	8 584 000	5 426 000	5 085 000	4 887 000
Creditors	0	0	0	0
Unpaid Taxes	144 000	116 000	86 000	70 000
Dividends	0	0	0	0
Other Current Debt	824 000	0	876 000	636 000
Total Current Debt	968 000	873 000	962 000	705 000
Total Equity and Debt	9 200 000	4 720 000	4 895 000	4 822 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−348,3 %	27 %	33,16 %	42,15 %
Debt-to-Equity Ratio	−24,39	−3,44	−4,41	−6,34
Operating Profit Margin	82,52 %	−1 057,5 %	−9 375 %	−706,82 %
Current Ratio	0,13	0,09	0,39	0,58
Quick Ratio	0,13	0,09	0,39	0,58
Equity Ratio	−0,04	−0,33	−0,24	−0,16
Gross Profit Margin	100 %	100 %	100 %	100 %