BORGUND EIGEDOM AS

6887 LÆRDAL

Finances

Share Ownership

Return on Equity

13,07 %

Current Ratio

2,76

Debt-to-Equity Ratio

0,38

Key figures (NOK)	2022	2021	2020	2019
Revenue	416 000	331 000	245 000	245 000
Net Income	180 000	168 000	127 000	49 000
Total Assets	2 046 000	1 881 000	1 126 000	953 000
Total Equity	1 377 000	1 197 000	1 029 000	901 000

Income (NOK)	2022	2021	2020	2019
Revenue	416 000	331 000	245 000	245 000
Expenditure	155 000	101 000	82 000	182 000
Operating Profit	261 000	230 000	163 000	63 000
Financial Income	0	0	0	0
Financial Costs	31 000	14 000	0	0
Financial Balance	−31 000	−14 000	0	0
Earnings Before Tax	231 000	216 000	163 000	63 000
Tax	51 000	47 000	36 000	14 000
Net Income	180 000	168 000	127 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 629 000	1 810 000	695 000	736 000
Total Current Assets	417 000	71 000	431 000	217 000
Total Assets	2 046 000	1 881 000	1 126 000	953 000
Total Retained Equity	977 000	797 000	629 000	501 000
Total Equity	1 377 000	1 197 000	1 029 000	901 000
Total Long-Term Debt	519 000	651 000	1 000	3 000
Total Current Debt	151 000	33 000	96 000	50 000
Total Equity and Debt	2 046 000	1 881 000	1 126 000	953 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	416 000	331 000	245 000	245 000
Revenue	416 000	331 000	245 000	245 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	97 000	43 000	42 000	42 000
Impairment	0	0	0	0
Expenditure	155 000	101 000	82 000	182 000
Operating Profit	261 000	230 000	163 000	63 000
Financial Income	0	0	0	0
Financial Costs	31 000	14 000	0	0
Financial Balance	−31 000	−14 000	0	0
Dividends	0	0	0	0
Net Income	180 000	168 000	127 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	933 000	975 000	695 000	736 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	315 000	370 000	0	0
Total Tangible Assets	1 248 000	1 345 000	695 000	736 000
Total Fiancial Fixed Assets	381 000	465 000	0	0
Total Fixed Assets	1 629 000	1 810 000	695 000	736 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	98 000	13 000	35 000	28 000
Total Current Assets	417 000	71 000	431 000	217 000
Total Assets	2 046 000	1 881 000	1 126 000	953 000
Total Equity	1 377 000	1 197 000	1 029 000	901 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	519 000	651 000	1 000	3 000
Creditors	0	0	0	2 000
Unpaid Taxes	94 000	0	58 000	33 000
Dividends	0	0	0	0
Other Current Debt	5 000	0	0	0
Total Current Debt	151 000	33 000	96 000	50 000
Total Equity and Debt	2 046 000	1 881 000	1 126 000	953 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,07 %	14,04 %	12,34 %	5,44 %
Debt-to-Equity Ratio	0,38	0,54	0	0
Operating Profit Margin	62,74 %	69,49 %	66,53 %	25,71 %
Current Ratio	2,76	2,15	4,49	4,34
Quick Ratio	2,76	2,15	4,49	4,34
Equity Ratio	0,67	0,64	0,91	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %