BORETTSLAGET ÅKERVEIEN 1-15

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

8,78 %

Current Ratio

21,79

Debt-to-Equity Ratio

2,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	579 000	566 000	578 000	530 000
Net Income	240 000	241 000	252 000	219 000
Total Assets	10 774 000	10 738 000	10 709 000	10 650 000
Total Equity	2 732 000	2 492 000	2 251 000	1 999 000

Income (NOK)	2022	2021	2020	2019
Revenue	579 000	566 000	578 000	530 000
Expenditure	−327 000	−311 000	−296 000	−279 000
Operating Profit	252 000	255 000	282 000	251 000
Financial Income	6 000	0	1 000	3 000
Financial Costs	−18 000	−14 000	−31 000	−35 000
Financial Balance	24 000	14 000	32 000	38 000
Earnings Before Tax	240 000	241 000	252 000	219 000
Tax	0	0	0	0
Net Income	240 000	241 000	252 000	219 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 360 000	10 360 000	10 360 000	10 360 000
Total Current Assets	414 000	378 000	349 000	290 000
Total Assets	10 774 000	10 738 000	10 709 000	10 650 000
Total Retained Equity	2 732 000	2 492 000	2 251 000	1 999 000
Total Equity	2 732 000	2 492 000	2 251 000	1 999 000
Total Long-Term Debt	8 023 000	8 229 000	8 436 000	8 636 000
Total Current Debt	19 000	17 000	21 000	16 000
Total Equity and Debt	10 774 000	10 738 000	10 709 000	10 650 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	579 000	566 000	578 000	530 000
Revenue	579 000	566 000	578 000	530 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−37 000	−36 000	−35 000	−36 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−327 000	−311 000	−296 000	−279 000
Operating Profit	252 000	255 000	282 000	251 000
Financial Income	6 000	0	1 000	3 000
Financial Costs	−18 000	−14 000	−31 000	−35 000
Financial Balance	24 000	14 000	32 000	38 000
Dividends	0	0	0	0
Net Income	240 000	241 000	252 000	219 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 360 000	10 360 000	10 360 000	10 360 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 360 000	10 360 000	10 360 000	10 360 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 360 000	10 360 000	10 360 000	10 360 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	414 000	378 000	349 000	290 000
Total Current Assets	414 000	378 000	349 000	290 000
Total Assets	10 774 000	10 738 000	10 709 000	10 650 000
Total Equity	2 732 000	2 492 000	2 251 000	1 999 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 023 000	8 229 000	8 436 000	8 636 000
Creditors	5 000	3 000	2 000	0
Unpaid Taxes	0	0	0	1 000
Dividends	0	0	0	0
Other Current Debt	13 000	13 000	19 000	15 000
Total Current Debt	19 000	17 000	21 000	16 000
Total Equity and Debt	10 774 000	10 738 000	10 709 000	10 650 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,78 %	9,67 %	11,2 %	10,96 %
Debt-to-Equity Ratio	2,94	3,3	3,75	4,32
Operating Profit Margin	43,52 %	45,05 %	48,79 %	47,36 %
Current Ratio	21,79	22,24	16,62	18,13
Quick Ratio	21,79	22,24	16,62	18,13
Equity Ratio	0,25	0,23	0,21	0,19
Gross Profit Margin	100 %	100 %	100 %	100 %