BOEL AS

0151 OSLO

Finances

Return on Equity

−0,17 %

Current Ratio

0,77

Debt-to-Equity Ratio

1,78

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 559 000	1 921 000	1 622 000	2 207 000
Net Income	−10 000	568 000	371 000	690 000
Total Assets	19 893 000	20 381 000	23 938 000	18 564 000
Total Equity	6 000 000	6 011 000	6 011 000	6 011 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 559 000	1 921 000	1 622 000	2 207 000
Expenditure	1 169 000	844 000	833 000	967 000
Operating Profit	390 000	1 078 000	788 000	1 240 000
Financial Income	65 000	3 000	9 000	24 000
Financial Costs	469 000	354 000	321 000	379 000
Financial Balance	−404 000	−351 000	−312 000	−355 000
Earnings Before Tax	−13 000	728 000	476 000	885 000
Tax	−3 000	160 000	105 000	195 000
Net Income	−10 000	568 000	371 000	690 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 388 000	18 386 000	15 579 000	15 843 000
Total Current Assets	2 505 000	1 995 000	8 359 000	2 721 000
Total Assets	19 893 000	20 381 000	23 938 000	18 564 000
Total Retained Equity	−10 000	0	0	0
Total Equity	6 000 000	6 011 000	6 011 000	6 011 000
Total Long-Term Debt	10 650 000	11 250 000	15 657 000	10 719 000
Total Current Debt	3 242 000	3 120 000	2 270 000	1 834 000
Total Equity and Debt	19 893 000	20 381 000	23 938 000	18 564 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 559 000	1 921 000	1 622 000	2 207 000
Revenue	1 559 000	1 921 000	1 622 000	2 207 000
Cost of Goods Sold	0	0	0	0
Salary Costs	289 000	269 000	298 000	298 000
Depreciation	357 000	261 000	283 000	305 000
Impairment	0	0	0	0
Expenditure	1 169 000	844 000	833 000	967 000
Operating Profit	390 000	1 078 000	788 000	1 240 000
Financial Income	65 000	3 000	9 000	24 000
Financial Costs	469 000	354 000	321 000	379 000
Financial Balance	−404 000	−351 000	−312 000	−355 000
Dividends	0	0	28 000	28 000
Net Income	−10 000	568 000	371 000	690 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	168 000	126 000	117 000	98 000
Real Eastate	4 425 000	4 781 000	5 042 000	5 303 000
Machinery and Plant Facilities	0	0	0	22 000
Fixtures	0	0	0	0
Total Tangible Assets	4 425 000	4 781 000	5 042 000	5 325 000
Total Fiancial Fixed Assets	12 795 000	13 479 000	10 420 000	10 420 000
Total Fixed Assets	17 388 000	18 386 000	15 579 000	15 843 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 000	36 000	149 000	15 000
Total Current Assets	2 505 000	1 995 000	8 359 000	2 721 000
Total Assets	19 893 000	20 381 000	23 938 000	18 564 000
Total Equity	6 000 000	6 011 000	6 011 000	6 011 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 650 000	11 250 000	15 657 000	10 719 000
Creditors	0	21 000	0	0
Unpaid Taxes	242 000	57 000	114 000	79 000
Dividends	0	0	28 000	28 000
Other Current Debt	2 960 000	3 034 000	2 156 000	1 677 000
Total Current Debt	3 242 000	3 120 000	2 270 000	1 834 000
Total Equity and Debt	19 893 000	20 381 000	23 938 000	18 564 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,17 %	9,45 %	6,17 %	11,48 %
Debt-to-Equity Ratio	1,78	1,87	2,6	1,78
Operating Profit Margin	25,02 %	56,12 %	48,58 %	56,18 %
Current Ratio	0,77	0,64	3,68	1,48
Quick Ratio	0,77	0,64	3,68	1,48
Equity Ratio	0,3	0,29	0,25	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %