BØKLUND AS

6105 VOLDA

Finances

Share Ownership

Return on Equity

−0,46 %

Current Ratio

0,33

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	51 000	96 000	38 000	24 000
Net Income	−5 000	53 000	−21 000	−52 000
Total Assets	1 413 000	1 477 000	1 397 000	1 444 000
Total Equity	1 084 000	1 089 000	856 000	877 000

Income (NOK)	2022	2021	2020	2019
Revenue	51 000	96 000	38 000	24 000
Expenditure	36 000	34 000	34 000	43 000
Operating Profit	15 000	63 000	5 000	−18 000
Financial Income	0	0	0	0
Financial Costs	21 000	25 000	30 000	34 000
Financial Balance	−21 000	−25 000	−30 000	−34 000
Earnings Before Tax	−6 000	37 000	−26 000	−52 000
Tax	−1 000	−16 000	−4 000	0
Net Income	−5 000	53 000	−21 000	−52 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 368 000	1 378 000	1 373 000	1 384 000
Total Current Assets	44 000	99 000	25 000	61 000
Total Assets	1 413 000	1 477 000	1 397 000	1 444 000
Total Retained Equity	454 000	459 000	406 000	427 000
Total Equity	1 084 000	1 089 000	856 000	877 000
Total Long-Term Debt	195 000	255 000	315 000	375 000
Total Current Debt	133 000	133 000	227 000	192 000
Total Equity and Debt	1 413 000	1 477 000	1 397 000	1 444 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	24 000	18 000	24 000
Other Income	51 000	72 000	20 000	0
Revenue	51 000	96 000	38 000	24 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 000	11 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	36 000	34 000	34 000	43 000
Operating Profit	15 000	63 000	5 000	−18 000
Financial Income	0	0	0	0
Financial Costs	21 000	25 000	30 000	34 000
Financial Balance	−21 000	−25 000	−30 000	−34 000
Dividends	0	0	0	0
Net Income	−5 000	53 000	−21 000	−52 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	17 000	16 000	0	0
Real Eastate	1 351 000	1 362 000	1 373 000	1 384 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 351 000	1 362 000	1 373 000	1 384 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 368 000	1 378 000	1 373 000	1 384 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	44 000	39 000	2 000	1 000
Total Current Assets	44 000	99 000	25 000	61 000
Total Assets	1 413 000	1 477 000	1 397 000	1 444 000
Total Equity	1 084 000	1 089 000	856 000	877 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	195 000	255 000	315 000	375 000
Creditors	1 000	0	1 000	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	132 000	133 000	225 000	191 000
Total Current Debt	133 000	133 000	227 000	192 000
Total Equity and Debt	1 413 000	1 477 000	1 397 000	1 444 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,46 %	4,87 %	−2,45 %	−5,93 %
Debt-to-Equity Ratio	0,18	0,23	0,37	0,43
Operating Profit Margin	29,41 %	65,63 %	13,16 %	−75 %
Current Ratio	0,33	0,74	0,11	0,32
Quick Ratio	0,33	0,74	0,11	0,32
Equity Ratio	0,77	0,74	0,61	0,61
Gross Profit Margin	100 %	100 %	100 %	100 %