BO EIENDOM HOLDING AS

5014 BERGEN

Finances

Return on Equity

43,24 %

Current Ratio

0,56

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	8 294 000	12 190 000	8 498 000	6 910 000
Total Assets	41 905 000	42 075 000	40 295 000	39 749 000
Total Equity	19 182 000	25 288 000	25 498 000	29 400 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	121 000	24 000	31 000	25 000
Operating Profit	−121 000	−24 000	−31 000	−25 000
Financial Income	12 037 000	14 600 000	10 926 000	8 884 000
Financial Costs	1 000 000	0	0	0
Financial Balance	11 037 000	14 600 000	10 926 000	8 884 000
Earnings Before Tax	10 916 000	14 576 000	10 895 000	8 859 000
Tax	2 621 000	2 387 000	2 397 000	1 949 000
Net Income	8 294 000	12 190 000	8 498 000	6 910 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 193 000	23 825 000	23 825 000	23 825 000
Total Current Assets	12 711 000	18 250 000	16 470 000	15 924 000
Total Assets	41 905 000	42 075 000	40 295 000	39 749 000
Total Retained Equity	14 444 000	20 550 000	20 760 000	24 662 000
Total Equity	19 182 000	25 288 000	25 498 000	29 400 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	22 722 000	16 787 000	14 797 000	10 349 000
Total Equity and Debt	41 905 000	42 075 000	40 295 000	39 749 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	121 000	24 000	31 000	25 000
Operating Profit	−121 000	−24 000	−31 000	−25 000
Financial Income	12 037 000	14 600 000	10 926 000	8 884 000
Financial Costs	1 000 000	0	0	0
Financial Balance	11 037 000	14 600 000	10 926 000	8 884 000
Dividends	14 400 000	0	12 400 000	8 400 000
Net Income	8 294 000	12 190 000	8 498 000	6 910 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	29 193 000	23 825 000	23 825 000	23 825 000
Total Fixed Assets	29 193 000	23 825 000	23 825 000	23 825 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	8 000	53 000	3 000
Total Current Assets	12 711 000	18 250 000	16 470 000	15 924 000
Total Assets	41 905 000	42 075 000	40 295 000	39 749 000
Total Equity	19 182 000	25 288 000	25 498 000	29 400 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	14 400 000	0	12 400 000	8 400 000
Other Current Debt	5 701 000	14 400 000	0	0
Total Current Debt	22 722 000	16 787 000	14 797 000	10 349 000
Total Equity and Debt	41 905 000	42 075 000	40 295 000	39 749 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,24 %	48,2 %	33,33 %	23,5 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	-	-	-	-
Current Ratio	0,56	1,09	1,11	1,54
Quick Ratio	0,56	1,09	1,11	1,54
Equity Ratio	0,46	0,6	0,63	0,74
Gross Profit Margin	-	-	-	-