BORETTSLAGET JUST LIVING

4634 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

4,92 %

Current Ratio

1,29

Debt-to-Equity Ratio

119,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 236 000	2 243 000	2 569 000	3 018 000
Net Income	40 000	−258 000	−37 000	812 000
Total Assets	97 859 000	98 073 000	98 588 000	98 573 000
Total Equity	813 000	773 000	1 031 000	1 068 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 236 000	2 243 000	2 569 000	3 018 000
Expenditure	1 267 000	1 181 000	1 071 000	743 000
Operating Profit	1 969 000	1 061 000	1 498 000	2 274 000
Financial Income	1 000	3 000	5 000	4 000
Financial Costs	1 930 000	1 322 000	1 540 000	1 466 000
Financial Balance	−1 929 000	−1 319 000	−1 535 000	−1 462 000
Earnings Before Tax	40 000	−258 000	−37 000	812 000
Tax	0	0	0	0
Net Income	40 000	−258 000	−37 000	812 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	97 515 000	97 515 000	97 515 000	97 515 000
Total Current Assets	344 000	558 000	1 073 000	1 058 000
Total Assets	97 859 000	98 073 000	98 588 000	98 573 000
Total Retained Equity	623 000	583 000	841 000	878 000
Total Equity	813 000	773 000	1 031 000	1 068 000
Total Long-Term Debt	96 780 000	96 780 000	96 780 000	96 780 000
Total Current Debt	266 000	520 000	777 000	725 000
Total Equity and Debt	97 859 000	98 073 000	98 588 000	98 573 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 236 000	2 243 000	2 569 000	3 018 000
Revenue	3 236 000	2 243 000	2 569 000	3 018 000
Cost of Goods Sold	0	0	0	0
Salary Costs	114 000	117 000	137 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 267 000	1 181 000	1 071 000	743 000
Operating Profit	1 969 000	1 061 000	1 498 000	2 274 000
Financial Income	1 000	3 000	5 000	4 000
Financial Costs	1 930 000	1 322 000	1 540 000	1 466 000
Financial Balance	−1 929 000	−1 319 000	−1 535 000	−1 462 000
Dividends	0	0	0	0
Net Income	40 000	−258 000	−37 000	812 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	97 515 000	97 515 000	97 515 000	97 515 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	97 515 000	97 515 000	97 515 000	97 515 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	97 515 000	97 515 000	97 515 000	97 515 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	280 000	512 000	998 000	955 000
Total Current Assets	344 000	558 000	1 073 000	1 058 000
Total Assets	97 859 000	98 073 000	98 588 000	98 573 000
Total Equity	813 000	773 000	1 031 000	1 068 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	96 780 000	96 780 000	96 780 000	96 780 000
Creditors	79 000	59 000	107 000	67 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	187 000	462 000	670 000	659 000
Total Current Debt	266 000	520 000	777 000	725 000
Total Equity and Debt	97 859 000	98 073 000	98 588 000	98 573 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,92 %	−33,38 %	−3,59 %	76,03 %
Debt-to-Equity Ratio	119,04	125,2	93,87	90,62
Operating Profit Margin	60,85 %	47,3 %	58,31 %	75,35 %
Current Ratio	1,29	1,07	1,38	1,46
Quick Ratio	1,29	1,07	1,38	1,46
Equity Ratio	0,01	0,01	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %