BORETTSLAGET LUNDEN 24/26

0179 OSLO

Finances

Share Ownership

Return on Equity

5,97 %

Current Ratio

8,74

Debt-to-Equity Ratio

10,35

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 027 000	3 006 000	2 990 000	2 987 000
Net Income	418 000	526 000	997 000	959 000
Total Assets	79 934 000	79 805 000	79 520 000	79 193 000
Total Equity	7 005 000	6 587 000	6 061 000	5 064 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 027 000	3 006 000	2 990 000	2 987 000
Expenditure	2 171 000	2 193 000	1 630 000	1 607 000
Operating Profit	856 000	813 000	1 360 000	1 380 000
Financial Income	39 000	14 000	18 000	23 000
Financial Costs	478 000	301 000	381 000	444 000
Financial Balance	−439 000	−287 000	−363 000	−421 000
Earnings Before Tax	418 000	526 000	997 000	959 000
Tax	0	0	0	0
Net Income	418 000	526 000	997 000	959 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	76 142 000	76 144 000	76 139 000	76 140 000
Total Current Assets	3 793 000	3 662 000	3 381 000	3 053 000
Total Assets	79 934 000	79 805 000	79 520 000	79 193 000
Total Retained Equity	7 000 000	6 582 000	6 056 000	5 059 000
Total Equity	7 005 000	6 587 000	6 061 000	5 064 000
Total Long-Term Debt	72 495 000	72 879 000	73 325 000	73 732 000
Total Current Debt	434 000	339 000	134 000	396 000
Total Equity and Debt	79 934 000	79 805 000	79 520 000	79 193 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 027 000	3 006 000	2 990 000	2 987 000
Revenue	3 027 000	3 006 000	2 990 000	2 987 000
Cost of Goods Sold	0	0	0	0
Salary Costs	137 000	137 000	132 000	137 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 171 000	2 193 000	1 630 000	1 607 000
Operating Profit	856 000	813 000	1 360 000	1 380 000
Financial Income	39 000	14 000	18 000	23 000
Financial Costs	478 000	301 000	381 000	444 000
Financial Balance	−439 000	−287 000	−363 000	−421 000
Dividends	0	0	0	0
Net Income	418 000	526 000	997 000	959 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	72 942 000	72 944 000	72 939 000	72 940 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 200 000	3 200 000	3 200 000	3 200 000
Total Tangible Assets	76 142 000	76 144 000	76 139 000	76 140 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	76 142 000	76 144 000	76 139 000	76 140 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 546 000	3 658 000	3 371 000	2 834 000
Total Current Assets	3 793 000	3 662 000	3 381 000	3 053 000
Total Assets	79 934 000	79 805 000	79 520 000	79 193 000
Total Equity	7 005 000	6 587 000	6 061 000	5 064 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	72 495 000	72 879 000	73 325 000	73 732 000
Creditors	274 000	278 000	29 000	349 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	160 000	61 000	105 000	47 000
Total Current Debt	434 000	339 000	134 000	396 000
Total Equity and Debt	79 934 000	79 805 000	79 520 000	79 193 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,97 %	7,99 %	16,45 %	18,94 %
Debt-to-Equity Ratio	10,35	11,06	12,1	14,56
Operating Profit Margin	28,28 %	27,05 %	45,48 %	46,2 %
Current Ratio	8,74	10,8	25,23	7,71
Quick Ratio	8,74	10,8	25,23	7,71
Equity Ratio	0,09	0,08	0,08	0,06
Gross Profit Margin	100 %	100 %	100 %	100 %