AS BOSBØEN JAGTSELSKAB

3864 RAULAND

Finances

Share Ownership

Return on Equity

15,33 %

Current Ratio

9,38

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	177 000	190 000	196 000	226 000
Net Income	124 000	127 000	140 000	163 000
Total Assets	893 000	736 000	598 000	1 484 000
Total Equity	809 000	685 000	558 000	1 438 000

Income (NOK)	2022	2021	2020	2019
Revenue	177 000	190 000	196 000	226 000
Expenditure	20 000	28 000	15 000	17 000
Operating Profit	157 000	163 000	181 000	209 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	2 000	0
Financial Balance	1 000	0	−2 000	1 000
Earnings Before Tax	159 000	163 000	180 000	210 000
Tax	35 000	36 000	40 000	46 000
Net Income	124 000	127 000	140 000	163 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	96 000	96 000	96 000	96 000
Total Current Assets	797 000	640 000	502 000	1 388 000
Total Assets	893 000	736 000	598 000	1 484 000
Total Retained Equity	707 000	583 000	456 000	1 336 000
Total Equity	809 000	685 000	558 000	1 438 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	85 000	50 000	40 000	46 000
Total Equity and Debt	893 000	736 000	598 000	1 484 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	188 000
Other Income	177 000	190 000	196 000	38 000
Revenue	177 000	190 000	196 000	226 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	20 000	28 000	15 000	17 000
Operating Profit	157 000	163 000	181 000	209 000
Financial Income	1 000	0	0	1 000
Financial Costs	0	0	2 000	0
Financial Balance	1 000	0	−2 000	1 000
Dividends	0	0	0	0
Net Income	124 000	127 000	140 000	163 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	96 000	96 000	96 000	96 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	96 000	96 000	96 000	96 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	96 000	96 000	96 000	96 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	797 000	640 000	502 000	1 388 000
Total Current Assets	797 000	640 000	502 000	1 388 000
Total Assets	893 000	736 000	598 000	1 484 000
Total Equity	809 000	685 000	558 000	1 438 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	50 000	15 000	0	0
Total Current Debt	85 000	50 000	40 000	46 000
Total Equity and Debt	893 000	736 000	598 000	1 484 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,33 %	18,54 %	25,09 %	11,34 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	88,7 %	85,79 %	92,35 %	92,48 %
Current Ratio	9,38	12,8	12,55	30,17
Quick Ratio	9,38	12,8	12,55	30,17
Equity Ratio	0,91	0,93	0,93	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %