BOYSEN EIENDOM AS

1671 KRÅKERØY

Finances

Share Ownership

Return on Equity

53,85 %

Current Ratio

1,02

Debt-to-Equity Ratio

0,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 132 000	4 315 000	5 609 000	175 000
Net Income	826 000	2 125 000	1 950 000	−362 000
Total Assets	3 552 000	5 227 000	10 853 000	5 621 000
Total Equity	1 534 000	1 574 000	1 623 000	1 269 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 132 000	4 315 000	5 609 000	175 000
Expenditure	1 037 000	1 486 000	2 759 000	480 000
Operating Profit	1 096 000	2 829 000	2 850 000	−304 000
Financial Income	1 000	2 000	0	0
Financial Costs	38 000	106 000	350 000	160 000
Financial Balance	−37 000	−104 000	−350 000	−160 000
Earnings Before Tax	1 058 000	2 725 000	2 499 000	−464 000
Tax	233 000	599 000	550 000	−102 000
Net Income	826 000	2 125 000	1 950 000	−362 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 546 000	2 119 000	3 210 000	5 462 000
Total Current Assets	2 006 000	3 109 000	7 644 000	159 000
Total Assets	3 552 000	5 227 000	10 853 000	5 621 000
Total Retained Equity	1 034 000	1 074 000	1 123 000	769 000
Total Equity	1 534 000	1 574 000	1 623 000	1 269 000
Total Long-Term Debt	45 000	56 000	4 600 000	4 000 000
Total Current Debt	1 973 000	3 598 000	4 630 000	352 000
Total Equity and Debt	3 552 000	5 227 000	10 853 000	5 621 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 090 000	4 240 000	5 395 000	0
Other Income	42 000	75 000	214 000	175 000
Revenue	2 132 000	4 315 000	5 609 000	175 000
Cost of Goods Sold	664 000	1 252 000	2 065 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	113 000	109 000
Impairment	0	0	0	0
Expenditure	1 037 000	1 486 000	2 759 000	480 000
Operating Profit	1 096 000	2 829 000	2 850 000	−304 000
Financial Income	1 000	2 000	0	0
Financial Costs	38 000	106 000	350 000	160 000
Financial Balance	−37 000	−104 000	−350 000	−160 000
Dividends	0	0	0	0
Net Income	826 000	2 125 000	1 950 000	−362 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	30 000
Real Eastate	0	0	0	3 338 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	3 338 000
Total Fiancial Fixed Assets	1 546 000	2 119 000	3 210 000	2 095 000
Total Fixed Assets	1 546 000	2 119 000	3 210 000	5 462 000
Stock	1 877 000	2 541 000	3 742 000	0
Total Investments	0	0	0	0
Cash, Bank	117 000	404 000	480 000	135 000
Total Current Assets	2 006 000	3 109 000	7 644 000	159 000
Total Assets	3 552 000	5 227 000	10 853 000	5 621 000
Total Equity	1 534 000	1 574 000	1 623 000	1 269 000
Short-Term Group Debt	1 309 000	2 988 000	2 245 000	200 000
Total Long-Term Debt	45 000	56 000	4 600 000	4 000 000
Creditors	79 000	47 000	330 000	100 000
Unpaid Taxes	0	7 000	0	0
Dividends	0	0	0	0
Other Current Debt	584 000	556 000	2 055 000	52 000
Total Current Debt	1 973 000	3 598 000	4 630 000	352 000
Total Equity and Debt	3 552 000	5 227 000	10 853 000	5 621 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,85 %	135,01 %	120,15 %	−28,53 %
Debt-to-Equity Ratio	0,03	0,04	2,83	3,15
Operating Profit Margin	51,41 %	65,56 %	50,81 %	−173,71 %
Current Ratio	1,02	0,86	1,65	0,45
Quick Ratio	20,9	2,94	8,61	0,45
Equity Ratio	0,43	0,3	0,15	0,23
Gross Profit Margin	68,86 %	70,98 %	63,18 %	100 %