BÅRDSHAUGSVINGEN BORETTSLAG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

2,69 %

Current Ratio

10,91

Debt-to-Equity Ratio

0,25

Key figures (NOK)	2022	2021	2020	2019
Revenue	605 000	605 000	606 000	592 000
Net Income	118 000	174 000	191 000	170 000
Total Assets	5 594 000	5 458 000	5 221 000	5 032 000
Total Equity	4 392 000	4 275 000	4 101 000	3 910 000

Income (NOK)	2022	2021	2020	2019
Revenue	605 000	605 000	606 000	592 000
Expenditure	−505 000	−433 000	−416 000	−427 000
Operating Profit	101 000	173 000	190 000	165 000
Financial Income	17 000	1 000	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	17 000	1 000	2 000	5 000
Earnings Before Tax	118 000	174 000	191 000	170 000
Tax	0	0	0	0
Net Income	118 000	174 000	191 000	170 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 394 000	4 394 000	4 394 000	4 394 000
Total Current Assets	1 200 000	1 064 000	827 000	638 000
Total Assets	5 594 000	5 458 000	5 221 000	5 032 000
Total Retained Equity	4 392 000	4 275 000	4 101 000	3 910 000
Total Equity	4 392 000	4 275 000	4 101 000	3 910 000
Total Long-Term Debt	1 092 000	1 092 000	1 092 000	1 092 000
Total Current Debt	110 000	91 000	28 000	30 000
Total Equity and Debt	5 594 000	5 458 000	5 221 000	5 032 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	605 000	605 000	606 000	592 000
Revenue	605 000	605 000	606 000	592 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−46 000	−21 000	−9 000	−9 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−505 000	−433 000	−416 000	−427 000
Operating Profit	101 000	173 000	190 000	165 000
Financial Income	17 000	1 000	2 000	5 000
Financial Costs	0	0	0	0
Financial Balance	17 000	1 000	2 000	5 000
Dividends	0	0	0	0
Net Income	118 000	174 000	191 000	170 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 394 000	4 394 000	4 394 000	4 394 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 394 000	4 394 000	4 394 000	4 394 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 394 000	4 394 000	4 394 000	4 394 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 200 000	1 064 000	827 000	638 000
Total Current Assets	1 200 000	1 064 000	827 000	638 000
Total Assets	5 594 000	5 458 000	5 221 000	5 032 000
Total Equity	4 392 000	4 275 000	4 101 000	3 910 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 092 000	1 092 000	1 092 000	1 092 000
Creditors	83 000	54 000	9 000	6 000
Unpaid Taxes	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Other Current Debt	26 000	36 000	18 000	23 000
Total Current Debt	110 000	91 000	28 000	30 000
Total Equity and Debt	5 594 000	5 458 000	5 221 000	5 032 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,69 %	4,07 %	4,66 %	4,35 %
Debt-to-Equity Ratio	0,25	0,26	0,27	0,28
Operating Profit Margin	16,69 %	28,6 %	31,35 %	27,87 %
Current Ratio	10,91	11,69	29,54	21,27
Quick Ratio	10,91	11,69	29,54	21,27
Equity Ratio	0,79	0,78	0,79	0,78
Gross Profit Margin	100 %	100 %	100 %	100 %