BØHMER EIENDOM AS

3617 KONGSBERG

Finances

Share Ownership

Return on Equity

11,11 %

Current Ratio

3,01

Debt-to-Equity Ratio

4,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 707 000	2 539 000	2 976 000	2 566 000
Net Income	480 000	454 000	850 000	507 000
Total Assets	23 519 000	23 275 000	23 648 000	23 605 000
Total Equity	4 319 000	3 839 000	3 385 000	2 535 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 707 000	2 539 000	2 976 000	2 566 000
Expenditure	2 308 000	1 419 000	1 312 000	1 220 000
Operating Profit	1 399 000	1 120 000	1 664 000	1 345 000
Financial Income	13 000	7 000	10 000	22 000
Financial Costs	797 000	544 000	584 000	717 000
Financial Balance	−784 000	−537 000	−574 000	−695 000
Earnings Before Tax	615 000	583 000	1 090 000	650 000
Tax	135 000	129 000	240 000	143 000
Net Income	480 000	454 000	850 000	507 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 015 000	21 632 000	22 248 000	22 945 000
Total Current Assets	2 504 000	1 644 000	1 400 000	660 000
Total Assets	23 519 000	23 275 000	23 648 000	23 605 000
Total Retained Equity	3 888 000	3 408 000	2 954 000	2 104 000
Total Equity	4 319 000	3 839 000	3 385 000	2 535 000
Total Long-Term Debt	18 368 000	19 186 000	19 990 000	20 781 000
Total Current Debt	832 000	250 000	272 000	288 000
Total Equity and Debt	23 519 000	23 275 000	23 648 000	23 605 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 707 000	2 539 000	2 976 000	2 566 000
Revenue	3 707 000	2 539 000	2 976 000	2 566 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 000	26 000	25 000	26 000
Depreciation	616 000	616 000	623 000	593 000
Impairment	0	0	0	0
Expenditure	2 308 000	1 419 000	1 312 000	1 220 000
Operating Profit	1 399 000	1 120 000	1 664 000	1 345 000
Financial Income	13 000	7 000	10 000	22 000
Financial Costs	797 000	544 000	584 000	717 000
Financial Balance	−784 000	−537 000	−574 000	−695 000
Dividends	0	0	0	0
Net Income	480 000	454 000	850 000	507 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 889 000	19 327 000	19 765 000	20 276 000
Machinery and Plant Facilities	2 126 000	2 305 000	2 483 000	2 661 000
Fixtures	0	0	0	7 000
Total Tangible Assets	21 015 000	21 632 000	22 248 000	22 945 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 015 000	21 632 000	22 248 000	22 945 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 938 000	1 447 000	1 246 000	338 000
Total Current Assets	2 504 000	1 644 000	1 400 000	660 000
Total Assets	23 519 000	23 275 000	23 648 000	23 605 000
Total Equity	4 319 000	3 839 000	3 385 000	2 535 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 368 000	19 186 000	19 990 000	20 781 000
Creditors	586 000	0	0	0
Unpaid Taxes	0	4 000	37 000	4 000
Dividends	0	0	0	0
Other Current Debt	138 000	158 000	50 000	248 000
Total Current Debt	832 000	250 000	272 000	288 000
Total Equity and Debt	23 519 000	23 275 000	23 648 000	23 605 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,11 %	11,83 %	25,11 %	20 %
Debt-to-Equity Ratio	4,25	5	5,91	8,2
Operating Profit Margin	37,74 %	44,11 %	55,91 %	52,42 %
Current Ratio	3,01	6,58	5,15	2,29
Quick Ratio	3,01	6,58	5,15	2,29
Equity Ratio	0,18	0,16	0,14	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %