BORETTSLAGET MEIERIVEIEN 8

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

11,18 %

Current Ratio

8,71

Debt-to-Equity Ratio

2,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 313 000	1 343 000	1 339 000	1 306 000
Net Income	658 000	601 000	705 000	633 000
Total Assets	20 459 000	20 401 000	20 346 000	20 401 000
Total Equity	5 883 000	5 225 000	4 624 000	3 919 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 313 000	1 343 000	1 339 000	1 306 000
Expenditure	−598 000	−694 000	−522 000	554 000
Operating Profit	715 000	649 000	817 000	752 000
Financial Income	7 000	0	1 000	0
Financial Costs	−64 000	−48 000	−114 000	120 000
Financial Balance	71 000	48 000	115 000	−120 000
Earnings Before Tax	658 000	601 000	705 000	633 000
Tax	0	0	0	0
Net Income	658 000	601 000	705 000	633 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 032 000	20 032 000	20 032 000	20 032 000
Total Current Assets	427 000	369 000	314 000	369 000
Total Assets	20 459 000	20 401 000	20 346 000	20 401 000
Total Retained Equity	5 883 000	5 225 000	4 624 000	3 901 000
Total Equity	5 883 000	5 225 000	4 624 000	3 919 000
Total Long-Term Debt	14 526 000	15 075 000	15 671 000	16 367 000
Total Current Debt	49 000	101 000	52 000	115 000
Total Equity and Debt	20 459 000	20 401 000	20 346 000	20 401 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 313 000	1 343 000	1 339 000	1 306 000
Revenue	1 313 000	1 343 000	1 339 000	1 306 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−53 000	−62 000	−37 000	53 000
Depreciation	0	0	0	3 000
Impairment	0	0	0	0
Expenditure	−598 000	−694 000	−522 000	554 000
Operating Profit	715 000	649 000	817 000	752 000
Financial Income	7 000	0	1 000	0
Financial Costs	−64 000	−48 000	−114 000	120 000
Financial Balance	71 000	48 000	115 000	−120 000
Dividends	0	0	0	0
Net Income	658 000	601 000	705 000	633 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	20 032 000	20 032 000	20 032 000	20 032 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	20 032 000	20 032 000	20 032 000	20 032 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	20 032 000	20 032 000	20 032 000	20 032 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	427 000	369 000	314 000	333 000
Total Current Assets	427 000	369 000	314 000	369 000
Total Assets	20 459 000	20 401 000	20 346 000	20 401 000
Total Equity	5 883 000	5 225 000	4 624 000	3 919 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 526 000	15 075 000	15 671 000	16 367 000
Creditors	26 000	80 000	15 000	4 000
Unpaid Taxes	4 000	5 000	5 000	0
Dividends	0	0	0	0
Other Current Debt	20 000	16 000	32 000	110 000
Total Current Debt	49 000	101 000	52 000	115 000
Total Equity and Debt	20 459 000	20 401 000	20 346 000	20 401 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,18 %	11,5 %	15,25 %	16,15 %
Debt-to-Equity Ratio	2,47	2,89	3,39	4,18
Operating Profit Margin	54,46 %	48,32 %	61,02 %	57,58 %
Current Ratio	8,71	3,65	6,04	3,21
Quick Ratio	8,71	3,65	6,04	3,21
Equity Ratio	0,29	0,26	0,23	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %