BOARCH EIENDOM AS

8010 BODØ

Finances

Share Ownership

Return on Equity

38,85 %

Current Ratio

Debt-to-Equity Ratio

0,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	840 000	840 000	840 000	780 000
Net Income	312 000	440 000	459 000	420 000
Total Assets	1 531 000	1 728 000	1 892 000	1 925 000
Total Equity	803 000	991 000	1 150 000	1 292 000

Income (NOK)	2022	2021	2020	2019
Revenue	840 000	840 000	840 000	780 000
Expenditure	440 000	275 000	253 000	241 000
Operating Profit	401 000	566 000	588 000	539 000
Financial Income	0	−2 000	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	−2 000	0	0
Earnings Before Tax	400 000	564 000	588 000	539 000
Tax	88 000	124 000	129 000	119 000
Net Income	312 000	440 000	459 000	420 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 529 000	1 621 000	1 715 000	1 816 000
Total Current Assets	2 000	107 000	178 000	110 000
Total Assets	1 531 000	1 728 000	1 892 000	1 925 000
Total Retained Equity	623 000	811 000	970 000	1 112 000
Total Equity	803 000	991 000	1 150 000	1 292 000
Total Long-Term Debt	120 000	0	0	7 000
Total Current Debt	608 000	738 000	742 000	627 000
Total Equity and Debt	1 531 000	1 728 000	1 892 000	1 925 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	840 000	840 000	840 000	780 000
Revenue	840 000	840 000	840 000	780 000
Cost of Goods Sold	0	0	0	0
Salary Costs	4 000	4 000	4 000	2 000
Depreciation	104 000	104 000	104 000	104 000
Impairment	0	0	0	0
Expenditure	440 000	275 000	253 000	241 000
Operating Profit	401 000	566 000	588 000	539 000
Financial Income	0	−2 000	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	−2 000	0	0
Dividends	500 000	600 000	600 000	500 000
Net Income	312 000	440 000	459 000	420 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	24 000	13 000	3 000	0
Real Eastate	1 505 000	1 609 000	1 712 000	1 816 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 505 000	1 609 000	1 712 000	1 816 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 529 000	1 621 000	1 715 000	1 816 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	107 000	178 000	110 000
Total Current Assets	2 000	107 000	178 000	110 000
Total Assets	1 531 000	1 728 000	1 892 000	1 925 000
Total Equity	803 000	991 000	1 150 000	1 292 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	120 000	0	0	7 000
Creditors	0	0	0	0
Unpaid Taxes	4 000	4 000	4 000	0
Dividends	500 000	600 000	600 000	500 000
Other Current Debt	5 000	0	0	0
Total Current Debt	608 000	738 000	742 000	627 000
Total Equity and Debt	1 531 000	1 728 000	1 892 000	1 925 000

Financial indicators	2022	2021	2020	2019
Return on Equity	38,85 %	44,4 %	39,91 %	32,51 %
Debt-to-Equity Ratio	0,15	0	0	0,01
Operating Profit Margin	47,74 %	67,38 %	70 %	69,1 %
Current Ratio	0	0,14	0,24	0,18
Quick Ratio	0	0,14	0,24	0,18
Equity Ratio	0,52	0,57	0,61	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %