BORETTSLAGET TRONDHEIMSVEIEN 24

0181 OSLO

Finances

Share Ownership

Return on Equity

0,15 %

Current Ratio

6,75

Debt-to-Equity Ratio

0,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 177 000	1 164 000	5 712 000	1 340 000
Net Income	10 000	84 000	4 595 000	205 000
Total Assets	10 620 000	10 754 000	10 776 000	10 704 000
Total Equity	6 475 000	6 464 000	6 380 000	1 785 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 177 000	1 164 000	5 712 000	1 340 000
Expenditure	1 092 000	1 021 000	1 025 000	930 000
Operating Profit	86 000	143 000	4 686 000	409 000
Financial Income	5 000	0	8 000	5 000
Financial Costs	81 000	59 000	99 000	210 000
Financial Balance	−76 000	−59 000	−91 000	−205 000
Earnings Before Tax	10 000	84 000	4 595 000	205 000
Tax	0	0	0	0
Net Income	10 000	84 000	4 595 000	205 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 080 000	10 080 000	10 080 000	10 080 000
Total Current Assets	540 000	674 000	697 000	624 000
Total Assets	10 620 000	10 754 000	10 776 000	10 704 000
Total Retained Equity	6 472 000	6 461 000	6 377 000	1 783 000
Total Equity	6 475 000	6 464 000	6 380 000	1 785 000
Total Long-Term Debt	4 065 000	4 180 000	4 306 000	8 781 000
Total Current Debt	80 000	109 000	90 000	138 000
Total Equity and Debt	10 620 000	10 754 000	10 776 000	10 704 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 177 000	1 164 000	5 712 000	1 340 000
Revenue	1 177 000	1 164 000	5 712 000	1 340 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 000	114 000	110 000	114 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 092 000	1 021 000	1 025 000	930 000
Operating Profit	86 000	143 000	4 686 000	409 000
Financial Income	5 000	0	8 000	5 000
Financial Costs	81 000	59 000	99 000	210 000
Financial Balance	−76 000	−59 000	−91 000	−205 000
Dividends	0	0	0	0
Net Income	10 000	84 000	4 595 000	205 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 080 000	10 080 000	10 080 000	10 080 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 080 000	10 080 000	10 080 000	10 080 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 080 000	10 080 000	10 080 000	10 080 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	398 000	517 000	603 000	532 000
Total Current Assets	540 000	674 000	697 000	624 000
Total Assets	10 620 000	10 754 000	10 776 000	10 704 000
Total Equity	6 475 000	6 464 000	6 380 000	1 785 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 065 000	4 180 000	4 306 000	8 781 000
Creditors	44 000	85 000	80 000	133 000
Unpaid Taxes	20 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	16 000	24 000	10 000	5 000
Total Current Debt	80 000	109 000	90 000	138 000
Total Equity and Debt	10 620 000	10 754 000	10 776 000	10 704 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,15 %	1,3 %	72,02 %	11,48 %
Debt-to-Equity Ratio	0,63	0,65	0,67	4,92
Operating Profit Margin	7,31 %	12,29 %	82,04 %	30,52 %
Current Ratio	6,75	6,18	7,74	4,52
Quick Ratio	6,75	6,18	7,74	4,52
Equity Ratio	0,61	0,6	0,59	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %