BORETTSLAGET SKARPSNO ELDREBOLIGER

0569 OSLO

Finances

Share Ownership

Return on Equity

6,75 %

Current Ratio

41,07

Debt-to-Equity Ratio

1,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 686 000	1 676 000	1 693 000	1 665 000
Net Income	714 000	688 000	817 000	676 000
Total Assets	23 333 000	23 346 000	23 354 000	23 250 000
Total Equity	10 585 000	9 871 000	9 183 000	8 366 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 686 000	1 676 000	1 693 000	1 665 000
Expenditure	913 000	892 000	757 000	848 000
Operating Profit	773 000	784 000	936 000	817 000
Financial Income	12 000	13 000	12 000	12 000
Financial Costs	71 000	109 000	131 000	153 000
Financial Balance	−59 000	−96 000	−119 000	−141 000
Earnings Before Tax	714 000	688 000	817 000	676 000
Tax	0	0	0	0
Net Income	714 000	688 000	817 000	676 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 717 000	22 717 000	22 717 000	22 717 000
Total Current Assets	616 000	629 000	637 000	533 000
Total Assets	23 333 000	23 346 000	23 354 000	23 250 000
Total Retained Equity	10 582 000	9 868 000	9 180 000	8 363 000
Total Equity	10 585 000	9 871 000	9 183 000	8 366 000
Total Long-Term Debt	12 733 000	13 459 000	14 159 000	14 837 000
Total Current Debt	15 000	16 000	13 000	47 000
Total Equity and Debt	23 333 000	23 346 000	23 354 000	23 250 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 614 000	1 614 000	1 614 000	1 614 000
Other Income	73 000	62 000	79 000	51 000
Revenue	1 686 000	1 676 000	1 693 000	1 665 000
Cost of Goods Sold	0	0	0	0
Salary Costs	57 000	57 000	55 000	57 000
Depreciation	0	0	0	2 000
Impairment	0	0	0	0
Expenditure	913 000	892 000	757 000	848 000
Operating Profit	773 000	784 000	936 000	817 000
Financial Income	12 000	13 000	12 000	12 000
Financial Costs	71 000	109 000	131 000	153 000
Financial Balance	−59 000	−96 000	−119 000	−141 000
Dividends	0	0	0	0
Net Income	714 000	688 000	817 000	676 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 717 000	22 717 000	22 717 000	22 717 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 717 000	22 717 000	22 717 000	22 717 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 717 000	22 717 000	22 717 000	22 717 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	555 000	589 000	584 000	499 000
Total Current Assets	616 000	629 000	637 000	533 000
Total Assets	23 333 000	23 346 000	23 354 000	23 250 000
Total Equity	10 585 000	9 871 000	9 183 000	8 366 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 733 000	13 459 000	14 159 000	14 837 000
Creditors	3 000	0	1 000	13 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	16 000	12 000	34 000
Total Current Debt	15 000	16 000	13 000	47 000
Total Equity and Debt	23 333 000	23 346 000	23 354 000	23 250 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,75 %	6,97 %	8,9 %	8,08 %
Debt-to-Equity Ratio	1,2	1,36	1,54	1,77
Operating Profit Margin	45,85 %	46,78 %	55,29 %	49,07 %
Current Ratio	41,07	39,31	49	11,34
Quick Ratio	41,07	39,31	49	11,34
Equity Ratio	0,45	0,42	0,39	0,36
Gross Profit Margin	100 %	100 %	100 %	100 %