BØRRESTUEN EIENDOM AS

2409 ELVERUM

Finances

Return on Equity

15,95 %

Current Ratio

2,63

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 422 000	4 239 000	4 169 000	4 141 000
Net Income	5 057 000	4 658 000	3 328 000	4 073 000
Total Assets	37 416 000	39 570 000	41 657 000	42 207 000
Total Equity	31 705 000	29 648 000	30 990 000	30 662 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 422 000	4 239 000	4 169 000	4 141 000
Expenditure	688 000	607 000	1 224 000	606 000
Operating Profit	3 731 000	3 631 000	2 945 000	3 534 000
Financial Income	2 391 000	1 954 000	1 200 000	1 585 000
Financial Costs	97 000	131 000	181 000	263 000
Financial Balance	2 294 000	1 823 000	1 019 000	1 322 000
Earnings Before Tax	6 025 000	5 453 000	3 964 000	4 856 000
Tax	968 000	795 000	636 000	782 000
Net Income	5 057 000	4 658 000	3 328 000	4 073 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 619 000	26 659 000	26 879 000	27 101 000
Total Current Assets	10 797 000	12 911 000	14 778 000	15 106 000
Total Assets	37 416 000	39 570 000	41 657 000	42 207 000
Total Retained Equity	31 205 000	29 148 000	30 490 000	30 162 000
Total Equity	31 705 000	29 648 000	30 990 000	30 662 000
Total Long-Term Debt	1 600 000	2 800 000	6 546 000	7 335 000
Total Current Debt	4 111 000	7 122 000	4 120 000	4 209 000
Total Equity and Debt	37 416 000	39 570 000	41 657 000	42 207 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 422 000	4 239 000	4 169 000	4 122 000
Other Income	0	0	0	19 000
Revenue	4 422 000	4 239 000	4 169 000	4 141 000
Cost of Goods Sold	32 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	237 000	220 000	222 000	278 000
Impairment	0	0	0	0
Expenditure	688 000	607 000	1 224 000	606 000
Operating Profit	3 731 000	3 631 000	2 945 000	3 534 000
Financial Income	2 391 000	1 954 000	1 200 000	1 585 000
Financial Costs	97 000	131 000	181 000	263 000
Financial Balance	2 294 000	1 823 000	1 019 000	1 322 000
Dividends	0	3 000 000	3 000 000	3 000 000
Net Income	5 057 000	4 658 000	3 328 000	4 073 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 867 000	5 906 000	6 127 000	6 347 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	2 000
Total Tangible Assets	5 867 000	5 906 000	6 127 000	6 349 000
Total Fiancial Fixed Assets	20 752 000	20 752 000	20 752 000	20 752 000
Total Fixed Assets	26 619 000	26 659 000	26 879 000	27 101 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 047 000	12 211 000	14 418 000	14 106 000
Total Current Assets	10 797 000	12 911 000	14 778 000	15 106 000
Total Assets	37 416 000	39 570 000	41 657 000	42 207 000
Total Equity	31 705 000	29 648 000	30 990 000	30 662 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 600 000	2 800 000	6 546 000	7 335 000
Creditors	0	0	183 000	0
Unpaid Taxes	139 000	177 000	105 000	171 000
Dividends	0	3 000 000	3 000 000	3 000 000
Other Current Debt	4 000	3 004 000	7 000	13 000
Total Current Debt	4 111 000	7 122 000	4 120 000	4 209 000
Total Equity and Debt	37 416 000	39 570 000	41 657 000	42 207 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,95 %	15,71 %	10,74 %	13,28 %
Debt-to-Equity Ratio	0,05	0,09	0,21	0,24
Operating Profit Margin	84,37 %	85,66 %	70,64 %	85,34 %
Current Ratio	2,63	1,81	3,59	3,59
Quick Ratio	2,63	1,81	3,59	3,59
Equity Ratio	0,85	0,75	0,74	0,73
Gross Profit Margin	99,28 %	100 %	100 %	100 %