BOA EIENDOMSUTVIKLING AS

1461 LØRENSKOG

Finances

Share Ownership

Return on Equity

31,13 %

Current Ratio

0,42

Debt-to-Equity Ratio

1,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 192 000	3 094 000	1 870 000	2 220 000
Net Income	1 095 000	317 000	883 000	1 231 000
Total Assets	20 002 000	14 363 000	19 744 000	10 263 000
Total Equity	3 518 000	2 423 000	2 106 000	1 223 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 192 000	3 094 000	1 870 000	2 220 000
Expenditure	2 175 000	2 004 000	233 000	97 000
Operating Profit	1 882 000	872 000	1 515 000	2 001 000
Financial Income	2 000	2 000	5 000	4 000
Financial Costs	477 000	467 000	386 000	424 000
Financial Balance	−475 000	−465 000	−381 000	−420 000
Earnings Before Tax	1 406 000	408 000	1 134 000	1 580 000
Tax	311 000	91 000	251 000	349 000
Net Income	1 095 000	317 000	883 000	1 231 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 342 000	9 204 000	18 529 000	6 659 000
Total Current Assets	4 660 000	5 159 000	1 216 000	3 604 000
Total Assets	20 002 000	14 363 000	19 744 000	10 263 000
Total Retained Equity	3 473 000	2 378 000	2 061 000	1 178 000
Total Equity	3 518 000	2 423 000	2 106 000	1 223 000
Total Long-Term Debt	5 387 000	5 076 000	4 985 000	4 734 000
Total Current Debt	11 098 000	6 864 000	12 653 000	4 305 000
Total Equity and Debt	20 002 000	14 363 000	19 744 000	10 263 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 192 000	3 094 000	1 870 000	2 220 000
Revenue	4 192 000	3 094 000	1 870 000	2 220 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 950 000	1 852 000	92 000	24 000
Depreciation	9 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	2 175 000	2 004 000	233 000	97 000
Operating Profit	1 882 000	872 000	1 515 000	2 001 000
Financial Income	2 000	2 000	5 000	4 000
Financial Costs	477 000	467 000	386 000	424 000
Financial Balance	−475 000	−465 000	−381 000	−420 000
Dividends	0	0	0	0
Net Income	1 095 000	317 000	883 000	1 231 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 318 000	9 170 000	18 529 000	6 659 000
Machinery and Plant Facilities	24 000	33 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 342 000	9 204 000	18 529 000	6 659 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 342 000	9 204 000	18 529 000	6 659 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 522 000	5 029 000	1 085 000	3 576 000
Total Current Assets	4 660 000	5 159 000	1 216 000	3 604 000
Total Assets	20 002 000	14 363 000	19 744 000	10 263 000
Total Equity	3 518 000	2 423 000	2 106 000	1 223 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 387 000	5 076 000	4 985 000	4 734 000
Creditors	11 000	186 000	10 000	10 000
Unpaid Taxes	190 000	130 000	27 000	0
Dividends	0	0	0	0
Other Current Debt	171 000	6 548 000	12 616 000	4 296 000
Total Current Debt	11 098 000	6 864 000	12 653 000	4 305 000
Total Equity and Debt	20 002 000	14 363 000	19 744 000	10 263 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,13 %	13,08 %	41,93 %	100,65 %
Debt-to-Equity Ratio	1,53	2,09	2,37	3,87
Operating Profit Margin	44,9 %	28,18 %	81,02 %	90,14 %
Current Ratio	0,42	0,75	0,1	0,84
Quick Ratio	0,42	0,75	0,1	0,84
Equity Ratio	0,18	0,17	0,11	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %