BOGER EIENDOM AS

4608 KRISTIANSAND S

Finances

Return on Equity

−4,4 %

Current Ratio

242

Debt-to-Equity Ratio

−22,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	841 000	685 000	712 000	653 000
Net Income	11 000	1 627 000	23 000	48 000
Total Assets	5 277 000	7 827 000	6 727 000	6 913 000
Total Equity	−250 000	100 000	1 173 000	1 150 000

Income (NOK)	2022	2021	2020	2019
Revenue	841 000	685 000	712 000	653 000
Expenditure	518 000	399 000	434 000	350 000
Operating Profit	323 000	286 000	278 000	303 000
Financial Income	0	1 630 000	0	0
Financial Costs	301 000	259 000	246 000	253 000
Financial Balance	−301 000	1 371 000	−246 000	−253 000
Earnings Before Tax	22 000	1 657 000	31 000	50 000
Tax	11 000	30 000	8 000	3 000
Net Income	11 000	1 627 000	23 000	48 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 309 000	3 957 000	6 584 000	6 632 000
Total Current Assets	968 000	3 870 000	143 000	281 000
Total Assets	5 277 000	7 827 000	6 727 000	6 913 000
Total Retained Equity	−350 000	0	1 073 000	1 050 000
Total Equity	−250 000	100 000	1 173 000	1 150 000
Total Long-Term Debt	5 523 000	4 941 000	5 233 000	5 255 000
Total Current Debt	4 000	2 786 000	320 000	508 000
Total Equity and Debt	5 277 000	7 827 000	6 727 000	6 913 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	670 000	0	0
Other Income	841 000	15 000	712 000	653 000
Revenue	841 000	685 000	712 000	653 000
Cost of Goods Sold	0	0	62 000	0
Salary Costs	0	0	0	0
Depreciation	33 000	34 000	48 000	48 000
Impairment	0	0	0	0
Expenditure	518 000	399 000	434 000	350 000
Operating Profit	323 000	286 000	278 000	303 000
Financial Income	0	1 630 000	0	0
Financial Costs	301 000	259 000	246 000	253 000
Financial Balance	−301 000	1 371 000	−246 000	−253 000
Dividends	0	2 700 000	0	0
Net Income	11 000	1 627 000	23 000	48 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 267 000	2 300 000	2 333 000	2 381 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 267 000	2 300 000	2 333 000	2 381 000
Total Fiancial Fixed Assets	2 043 000	1 658 000	4 251 000	4 251 000
Total Fixed Assets	4 309 000	3 957 000	6 584 000	6 632 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	293 000	3 628 000	22 000	7 000
Total Current Assets	968 000	3 870 000	143 000	281 000
Total Assets	5 277 000	7 827 000	6 727 000	6 913 000
Total Equity	−250 000	100 000	1 173 000	1 150 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 523 000	4 941 000	5 233 000	5 255 000
Creditors	0	14 000	21 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	2 700 000	0	0
Other Current Debt	224 000	52 000	285 000	494 000
Total Current Debt	4 000	2 786 000	320 000	508 000
Total Equity and Debt	5 277 000	7 827 000	6 727 000	6 913 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,4 %	1 627 %	1,96 %	4,17 %
Debt-to-Equity Ratio	−22,09	49,41	4,46	4,57
Operating Profit Margin	38,41 %	41,75 %	39,04 %	46,4 %
Current Ratio	242	1,39	0,45	0,55
Quick Ratio	242	1,39	0,45	0,55
Equity Ratio	−0,05	0,01	0,17	0,17
Gross Profit Margin	100 %	100 %	91,29 %	100 %