BOJA AS

4307 SANDNES

Finances

Share Ownership

Return on Equity

9,17 %

Current Ratio

34,96

Debt-to-Equity Ratio

−2,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	208 000	208 000	207 000	205 000
Net Income	−549 000	−390 000	−399 000	−314 000
Total Assets	10 185 000	10 290 000	10 107 000	9 977 000
Total Equity	−5 990 000	−5 489 000	−5 182 000	−4 948 000

Income (NOK)	2022	2021	2020	2019
Revenue	208 000	208 000	207 000	205 000
Expenditure	298 000	242 000	246 000	139 000
Operating Profit	−91 000	−34 000	−39 000	66 000
Financial Income	0	0	0	0
Financial Costs	471 000	380 000	407 000	426 000
Financial Balance	−471 000	−380 000	−407 000	−426 000
Earnings Before Tax	−562 000	−414 000	−446 000	−359 000
Tax	−13 000	−23 000	−47 000	−45 000
Net Income	−549 000	−390 000	−399 000	−314 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 347 000	4 398 000	4 449 000	4 500 000
Total Current Assets	5 838 000	5 892 000	5 658 000	5 477 000
Total Assets	10 185 000	10 290 000	10 107 000	9 977 000
Total Retained Equity	−6 090 000	−5 589 000	−5 282 000	−5 048 000
Total Equity	−5 990 000	−5 489 000	−5 182 000	−4 948 000
Total Long-Term Debt	16 008 000	10 349 000	10 865 000	11 160 000
Total Current Debt	167 000	5 430 000	4 424 000	3 764 000
Total Equity and Debt	10 185 000	10 290 000	10 107 000	9 977 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	208 000	208 000	207 000	205 000
Other Income	0	0	0	0
Revenue	208 000	208 000	207 000	205 000
Cost of Goods Sold	0	8 000	20 000	0
Salary Costs	0	0	7 000	13 000
Depreciation	51 000	51 000	51 000	51 000
Impairment	0	0	0	0
Expenditure	298 000	242 000	246 000	139 000
Operating Profit	−91 000	−34 000	−39 000	66 000
Financial Income	0	0	0	0
Financial Costs	471 000	380 000	407 000	426 000
Financial Balance	−471 000	−380 000	−407 000	−426 000
Dividends	0	0	0	0
Net Income	−549 000	−390 000	−399 000	−314 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 347 000	4 398 000	4 449 000	4 500 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 347 000	4 398 000	4 449 000	4 500 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 347 000	4 398 000	4 449 000	4 500 000
Stock	5 349 000	5 312 000	5 187 000	5 088 000
Total Investments	0	0	0	0
Cash, Bank	409 000	57 000	54 000	183 000
Total Current Assets	5 838 000	5 892 000	5 658 000	5 477 000
Total Assets	10 185 000	10 290 000	10 107 000	9 977 000
Total Equity	−5 990 000	−5 489 000	−5 182 000	−4 948 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 008 000	10 349 000	10 865 000	11 160 000
Creditors	147 000	80 000	18 000	48 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	20 000	5 350 000	4 406 000	3 716 000
Total Current Debt	167 000	5 430 000	4 424 000	3 764 000
Total Equity and Debt	10 185 000	10 290 000	10 107 000	9 977 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,17 %	7,11 %	7,7 %	6,35 %
Debt-to-Equity Ratio	−2,67	−1,89	−2,1	−2,26
Operating Profit Margin	−43,75 %	−16,35 %	−18,84 %	32,2 %
Current Ratio	34,96	1,09	1,28	1,46
Quick Ratio	−1,13	49,93	−7,42	−4,14
Equity Ratio	−0,59	−0,53	−0,51	−0,5
Gross Profit Margin	100 %	96,15 %	90,34 %	100 %