BOMVEIEN 13 AS

7725 STEINKJER

Finances

Share Ownership

Return on Equity

5,15 %

Current Ratio

2,48

Debt-to-Equity Ratio

1,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	900 000	1 264 000	1 247 000	1 229 000
Net Income	169 000	647 000	606 000	611 000
Total Assets	7 447 000	7 742 000	8 483 000	8 807 000
Total Equity	3 283 000	3 113 000	5 657 000	5 052 000

Income (NOK)	2022	2021	2020	2019
Revenue	900 000	1 264 000	1 247 000	1 229 000
Expenditure	530 000	370 000	409 000	356 000
Operating Profit	370 000	895 000	839 000	874 000
Financial Income	0	0	0	1 000
Financial Costs	153 000	65 000	62 000	92 000
Financial Balance	−153 000	−65 000	−62 000	−91 000
Earnings Before Tax	217 000	830 000	777 000	783 000
Tax	48 000	183 000	171 000	172 000
Net Income	169 000	647 000	606 000	611 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 166 000	7 151 000	7 293 000	7 434 000
Total Current Assets	280 000	591 000	1 191 000	1 372 000
Total Assets	7 447 000	7 742 000	8 483 000	8 807 000
Total Retained Equity	2 281 000	2 111 000	4 655 000	4 050 000
Total Equity	3 283 000	3 113 000	5 657 000	5 052 000
Total Long-Term Debt	4 051 000	4 318 000	2 527 000	2 820 000
Total Current Debt	113 000	310 000	299 000	935 000
Total Equity and Debt	7 447 000	7 742 000	8 483 000	8 807 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	900 000	1 264 000	1 247 000	1 229 000
Revenue	900 000	1 264 000	1 247 000	1 229 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	23 000	23 000	23 000
Depreciation	160 000	142 000	142 000	142 000
Impairment	0	0	0	0
Expenditure	530 000	370 000	409 000	356 000
Operating Profit	370 000	895 000	839 000	874 000
Financial Income	0	0	0	1 000
Financial Costs	153 000	65 000	62 000	92 000
Financial Balance	−153 000	−65 000	−62 000	−91 000
Dividends	0	3 191 000	0	600 000
Net Income	169 000	647 000	606 000	611 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 166 000	7 151 000	7 293 000	7 434 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 166 000	7 151 000	7 293 000	7 434 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 166 000	7 151 000	7 293 000	7 434 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	280 000	564 000	1 145 000	1 187 000
Total Current Assets	280 000	591 000	1 191 000	1 372 000
Total Assets	7 447 000	7 742 000	8 483 000	8 807 000
Total Equity	3 283 000	3 113 000	5 657 000	5 052 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 051 000	4 318 000	2 527 000	2 820 000
Creditors	49 000	46 000	9 000	46 000
Unpaid Taxes	17 000	46 000	42 000	44 000
Dividends	0	3 191 000	0	600 000
Other Current Debt	0	41 000	84 000	681 000
Total Current Debt	113 000	310 000	299 000	935 000
Total Equity and Debt	7 447 000	7 742 000	8 483 000	8 807 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,15 %	20,78 %	10,71 %	12,09 %
Debt-to-Equity Ratio	1,23	1,39	0,45	0,56
Operating Profit Margin	41,11 %	70,81 %	67,28 %	71,11 %
Current Ratio	2,48	1,91	3,98	1,47
Quick Ratio	2,48	1,91	3,98	1,47
Equity Ratio	0,44	0,4	0,67	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %