BØES EIENDOM AS

2420 TRYSIL

Finances

Share Ownership

Return on Equity

−49,25 %

Current Ratio

1,94

Debt-to-Equity Ratio

2,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	879 000	878 000	911 000	610 000
Net Income	−756 000	100 000	−1 000	5 000
Total Assets	5 494 000	6 560 000	6 571 000	6 912 000
Total Equity	1 535 000	2 292 000	2 191 000	2 192 000

Income (NOK)	2022	2021	2020	2019
Revenue	879 000	878 000	911 000	610 000
Expenditure	1 466 000	593 000	723 000	488 000
Operating Profit	−587 000	285 000	188 000	122 000
Financial Income	6 000	5 000	3 000	5 000
Financial Costs	176 000	134 000	159 000	107 000
Financial Balance	−170 000	−129 000	−156 000	−102 000
Earnings Before Tax	−756 000	156 000	33 000	20 000
Tax	0	56 000	34 000	15 000
Net Income	−756 000	100 000	−1 000	5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 742 000	4 671 000	4 981 000	5 292 000
Total Current Assets	752 000	1 890 000	1 590 000	1 620 000
Total Assets	5 494 000	6 560 000	6 571 000	6 912 000
Total Retained Equity	1 285 000	2 042 000	1 941 000	1 942 000
Total Equity	1 535 000	2 292 000	2 191 000	2 192 000
Total Long-Term Debt	3 571 000	3 710 000	3 855 000	3 958 000
Total Current Debt	387 000	559 000	525 000	763 000
Total Equity and Debt	5 494 000	6 560 000	6 571 000	6 912 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	879 000	878 000	911 000	610 000
Revenue	879 000	878 000	911 000	610 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	343 000	311 000	311 000	245 000
Impairment	0	0	0	0
Expenditure	1 466 000	593 000	723 000	488 000
Operating Profit	−587 000	285 000	188 000	122 000
Financial Income	6 000	5 000	3 000	5 000
Financial Costs	176 000	134 000	159 000	107 000
Financial Balance	−170 000	−129 000	−156 000	−102 000
Dividends	0	0	0	0
Net Income	−756 000	100 000	−1 000	5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 417 000	4 363 000	4 674 000	4 985 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	0	0	0
Total Tangible Assets	4 434 000	4 363 000	4 674 000	4 985 000
Total Fiancial Fixed Assets	307 000	307 000	307 000	307 000
Total Fixed Assets	4 742 000	4 671 000	4 981 000	5 292 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	567 000	1 517 000	1 359 000	1 353 000
Total Current Assets	752 000	1 890 000	1 590 000	1 620 000
Total Assets	5 494 000	6 560 000	6 571 000	6 912 000
Total Equity	1 535 000	2 292 000	2 191 000	2 192 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 571 000	3 710 000	3 855 000	3 958 000
Creditors	35 000	36 000	30 000	26 000
Unpaid Taxes	0	73 000	65 000	82 000
Dividends	0	0	0	0
Other Current Debt	352 000	394 000	397 000	641 000
Total Current Debt	387 000	559 000	525 000	763 000
Total Equity and Debt	5 494 000	6 560 000	6 571 000	6 912 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−49,25 %	4,36 %	−0,05 %	0,23 %
Debt-to-Equity Ratio	2,33	1,62	1,76	1,81
Operating Profit Margin	−66,78 %	32,46 %	20,64 %	20 %
Current Ratio	1,94	3,38	3,03	2,12
Quick Ratio	1,94	3,38	3,03	2,12
Equity Ratio	0,28	0,35	0,33	0,32
Gross Profit Margin	100 %	100 %	100 %	100 %