BØ EIENDOM AS

3803 BØ I TELEMARK

Finances

Return on Equity

−8,14 %

Current Ratio

1,48

Debt-to-Equity Ratio

1,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 249 000	1 307 000	1 072 000	1 065 000
Net Income	−399 000	4 038 000	−35 000	−1 156 000
Total Assets	12 317 000	16 617 000	17 860 000	18 382 000
Total Equity	4 901 000	5 550 000	4 087 000	4 122 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 249 000	1 307 000	1 072 000	1 065 000
Expenditure	1 426 000	1 569 000	1 237 000	1 565 000
Operating Profit	−178 000	−261 000	−165 000	−499 000
Financial Income	500 000	4 530 000	407 000	37 000
Financial Costs	809 000	360 000	401 000	899 000
Financial Balance	−309 000	4 170 000	6 000	−862 000
Earnings Before Tax	−487 000	3 908 000	−159 000	−1 360 000
Tax	−88 000	−129 000	−124 000	−204 000
Net Income	−399 000	4 038 000	−35 000	−1 156 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 952 000	16 134 000	17 782 000	18 135 000
Total Current Assets	1 366 000	483 000	78 000	247 000
Total Assets	12 317 000	16 617 000	17 860 000	18 382 000
Total Retained Equity	4 401 000	5 050 000	3 587 000	3 622 000
Total Equity	4 901 000	5 550 000	4 087 000	4 122 000
Total Long-Term Debt	6 496 000	9 580 000	13 041 000	12 744 000
Total Current Debt	920 000	1 487 000	732 000	1 516 000
Total Equity and Debt	12 317 000	16 617 000	17 860 000	18 382 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	50 000	50 000
Other Income	1 249 000	1 307 000	1 022 000	1 015 000
Revenue	1 249 000	1 307 000	1 072 000	1 065 000
Cost of Goods Sold	0	0	0	0
Salary Costs	589 000	701 000	497 000	412 000
Depreciation	120 000	127 000	134 000	270 000
Impairment	0	0	0	0
Expenditure	1 426 000	1 569 000	1 237 000	1 565 000
Operating Profit	−178 000	−261 000	−165 000	−499 000
Financial Income	500 000	4 530 000	407 000	37 000
Financial Costs	809 000	360 000	401 000	899 000
Financial Balance	−309 000	4 170 000	6 000	−862 000
Dividends	250 000	2 575 000	0	0
Net Income	−399 000	4 038 000	−35 000	−1 156 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	671 000	583 000	454 000	330 000
Real Eastate	2 471 000	7 922 000	8 049 000	8 182 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 471 000	7 922 000	8 049 000	8 182 000
Total Fiancial Fixed Assets	7 809 000	7 629 000	9 279 000	9 623 000
Total Fixed Assets	10 952 000	16 134 000	17 782 000	18 135 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 298 000	433 000	21 000	28 000
Total Current Assets	1 366 000	483 000	78 000	247 000
Total Assets	12 317 000	16 617 000	17 860 000	18 382 000
Total Equity	4 901 000	5 550 000	4 087 000	4 122 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 496 000	9 580 000	13 041 000	12 744 000
Creditors	14 000	58 000	25 000	49 000
Unpaid Taxes	306 000	320 000	79 000	23 000
Dividends	250 000	2 575 000	0	0
Other Current Debt	601 000	1 110 000	628 000	1 444 000
Total Current Debt	920 000	1 487 000	732 000	1 516 000
Total Equity and Debt	12 317 000	16 617 000	17 860 000	18 382 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,14 %	72,76 %	−0,86 %	−28,04 %
Debt-to-Equity Ratio	1,33	1,73	3,19	3,09
Operating Profit Margin	−14,25 %	−19,97 %	−15,39 %	−46,85 %
Current Ratio	1,48	0,32	0,11	0,16
Quick Ratio	1,48	0,32	0,11	0,16
Equity Ratio	0,4	0,33	0,23	0,22
Gross Profit Margin	100 %	100 %	100 %	100 %