BØRRETZEN EIGEDOM AS

5590 ETNE

Finances

Return on Equity

6,57 %

Current Ratio

1,35

Debt-to-Equity Ratio

0,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	378 000	383 000	366 000	339 000
Net Income	114 000	96 000	110 000	17 000
Total Assets	2 680 000	2 792 000	2 863 000	2 864 000
Total Equity	1 736 000	1 623 000	1 526 000	1 416 000

Income (NOK)	2022	2021	2020	2019
Revenue	378 000	383 000	366 000	339 000
Expenditure	184 000	202 000	159 000	249 000
Operating Profit	194 000	182 000	208 000	90 000
Financial Income	0	0	0	0
Financial Costs	48 000	58 000	66 000	68 000
Financial Balance	−48 000	−58 000	−66 000	−68 000
Earnings Before Tax	146 000	123 000	141 000	22 000
Tax	32 000	27 000	31 000	5 000
Net Income	114 000	96 000	110 000	17 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 635 000	2 687 000	2 754 000	2 812 000
Total Current Assets	46 000	106 000	108 000	51 000
Total Assets	2 680 000	2 792 000	2 863 000	2 864 000
Total Retained Equity	1 636 000	1 523 000	1 426 000	1 316 000
Total Equity	1 736 000	1 623 000	1 526 000	1 416 000
Total Long-Term Debt	910 000	1 065 000	1 206 000	1 338 000
Total Current Debt	34 000	105 000	130 000	110 000
Total Equity and Debt	2 680 000	2 792 000	2 863 000	2 864 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	378 000	383 000	366 000	339 000
Revenue	378 000	383 000	366 000	339 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	52 000	68 000	58 000	60 000
Impairment	0	0	0	0
Expenditure	184 000	202 000	159 000	249 000
Operating Profit	194 000	182 000	208 000	90 000
Financial Income	0	0	0	0
Financial Costs	48 000	58 000	66 000	68 000
Financial Balance	−48 000	−58 000	−66 000	−68 000
Dividends	0	0	0	0
Net Income	114 000	96 000	110 000	17 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 632 000	2 684 000	2 737 000	2 792 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	14 000	18 000
Total Tangible Assets	2 632 000	2 684 000	2 751 000	2 809 000
Total Fiancial Fixed Assets	3 000	3 000	3 000	3 000
Total Fixed Assets	2 635 000	2 687 000	2 754 000	2 812 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	34 000	95 000	98 000	25 000
Total Current Assets	46 000	106 000	108 000	51 000
Total Assets	2 680 000	2 792 000	2 863 000	2 864 000
Total Equity	1 736 000	1 623 000	1 526 000	1 416 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	910 000	1 065 000	1 206 000	1 338 000
Creditors	0	0	0	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	4 000	80 000	103 000	103 000
Total Current Debt	34 000	105 000	130 000	110 000
Total Equity and Debt	2 680 000	2 792 000	2 863 000	2 864 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,57 %	5,91 %	7,21 %	1,2 %
Debt-to-Equity Ratio	0,52	0,66	0,79	0,94
Operating Profit Margin	51,32 %	47,52 %	56,83 %	26,55 %
Current Ratio	1,35	1,01	0,83	0,46
Quick Ratio	1,35	1,01	0,83	0,46
Equity Ratio	0,65	0,58	0,53	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %