BORETTSLAGET KONGLELUND

1776 HALDEN

Finances

Share Ownership

Return on Equity

3,28 %

Current Ratio

23,3

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 116 000	1 116 000	1 116 000	1 116 000
Net Income	230 000	191 000	−95 000	374 000
Total Assets	9 590 000	9 457 000	9 504 000	9 813 000
Total Equity	7 015 000	6 786 000	6 595 000	6 690 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 116 000	1 116 000	1 116 000	1 116 000
Expenditure	836 000	853 000	1 186 000	740 000
Operating Profit	224 000	190 000	−96 000	376 000
Financial Income	6 000	4 000	5 000	8 000
Financial Costs	0	3 000	5 000	10 000
Financial Balance	6 000	1 000	0	−2 000
Earnings Before Tax	286 000	264 000	−70 000	374 000
Tax	0	0	0	0
Net Income	230 000	191 000	−95 000	374 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 357 000	9 357 000	9 357 000	9 357 000
Total Current Assets	233 000	100 000	147 000	456 000
Total Assets	9 590 000	9 457 000	9 504 000	9 813 000
Total Retained Equity	7 014 000	6 784 000	6 593 000	6 689 000
Total Equity	7 015 000	6 786 000	6 595 000	6 690 000
Total Long-Term Debt	2 565 000	2 679 000	2 906 000	3 133 000
Total Current Debt	10 000	−8 000	4 000	−11 000
Total Equity and Debt	9 590 000	9 457 000	9 504 000	9 813 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 116 000	1 116 000	1 116 000	1 116 000
Revenue	1 116 000	1 116 000	1 116 000	1 116 000
Cost of Goods Sold	0	0	0	0
Salary Costs	79 000	76 000	76 000	76 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	836 000	853 000	1 186 000	740 000
Operating Profit	224 000	190 000	−96 000	376 000
Financial Income	6 000	4 000	5 000	8 000
Financial Costs	0	3 000	5 000	10 000
Financial Balance	6 000	1 000	0	−2 000
Dividends	0	0	0	0
Net Income	230 000	191 000	−95 000	374 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 357 000	9 357 000	9 357 000	9 357 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 357 000	9 357 000	9 357 000	9 357 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 357 000	9 357 000	9 357 000	9 357 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	211 000	100 000	131 000	456 000
Total Current Assets	233 000	100 000	147 000	456 000
Total Assets	9 590 000	9 457 000	9 504 000	9 813 000
Total Equity	7 015 000	6 786 000	6 595 000	6 690 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 565 000	2 679 000	2 906 000	3 133 000
Creditors	10 000	−8 000	4 000	−11 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	10 000	−8 000	4 000	−11 000
Total Equity and Debt	9 590 000	9 457 000	9 504 000	9 813 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,28 %	2,81 %	−1,44 %	5,59 %
Debt-to-Equity Ratio	0,37	0,39	0,44	0,47
Operating Profit Margin	20,07 %	17,03 %	−8,6 %	33,69 %
Current Ratio	23,3	−12,5	36,75	−41,45
Quick Ratio	23,3	−12,5	36,75	−41,45
Equity Ratio	0,73	0,72	0,69	0,68
Gross Profit Margin	100 %	100 %	100 %	100 %