BORETTSLAGET BOXBO

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

11,76 %

Current Ratio

3,06

Debt-to-Equity Ratio

3,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 158 000	9 265 000	8 907 000	9 151 000
Net Income	2 465 000	2 453 000	2 636 000	1 726 000
Total Assets	94 707 000	94 261 000	93 717 000	93 552 000
Total Equity	20 963 000	18 498 000	16 045 000	13 409 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 158 000	9 265 000	8 907 000	9 151 000
Expenditure	−4 428 000	−4 380 000	−3 689 000	−4 743 000
Operating Profit	4 730 000	4 885 000	5 219 000	4 408 000
Financial Income	40 000	12 000	4 000	10 000
Financial Costs	−2 305 000	−2 445 000	−2 587 000	−2 693 000
Financial Balance	2 345 000	2 457 000	2 591 000	2 703 000
Earnings Before Tax	2 465 000	2 453 000	2 636 000	1 726 000
Tax	0	0	0	0
Net Income	2 465 000	2 453 000	2 636 000	1 726 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	91 594 000	91 601 000	91 608 000	91 615 000
Total Current Assets	3 113 000	2 660 000	2 109 000	1 937 000
Total Assets	94 707 000	94 261 000	93 717 000	93 552 000
Total Retained Equity	20 963 000	18 498 000	16 045 000	13 409 000
Total Equity	20 963 000	18 498 000	16 045 000	13 409 000
Total Long-Term Debt	72 457 000	74 609 000	76 652 000	78 590 000
Total Current Debt	1 017 000	884 000	750 000	1 283 000
Total Equity and Debt	94 707 000	94 261 000	93 717 000	93 552 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	9 158 000	9 265 000	8 907 000	9 151 000
Revenue	9 158 000	9 265 000	8 907 000	9 151 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−178 000	−103 000	−111 000	−114 000
Depreciation	−8 000	−8 000	−8 000	−8 000
Impairment	0	0	0	0
Expenditure	−4 428 000	−4 380 000	−3 689 000	−4 743 000
Operating Profit	4 730 000	4 885 000	5 219 000	4 408 000
Financial Income	40 000	12 000	4 000	10 000
Financial Costs	−2 305 000	−2 445 000	−2 587 000	−2 693 000
Financial Balance	2 345 000	2 457 000	2 591 000	2 703 000
Dividends	0	0	0	0
Net Income	2 465 000	2 453 000	2 636 000	1 726 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	91 272 000	91 272 000	91 272 000	91 272 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	46 000	54 000	61 000	69 000
Total Tangible Assets	91 318 000	91 326 000	91 333 000	91 341 000
Total Fiancial Fixed Assets	275 000	275 000	275 000	274 000
Total Fixed Assets	91 594 000	91 601 000	91 608 000	91 615 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 113 000	2 660 000	2 109 000	1 937 000
Total Current Assets	3 113 000	2 660 000	2 109 000	1 937 000
Total Assets	94 707 000	94 261 000	93 717 000	93 552 000
Total Equity	20 963 000	18 498 000	16 045 000	13 409 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	72 457 000	74 609 000	76 652 000	78 590 000
Creditors	360 000	286 000	207 000	253 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	656 000	598 000	543 000	1 030 000
Total Current Debt	1 017 000	884 000	750 000	1 283 000
Total Equity and Debt	94 707 000	94 261 000	93 717 000	93 552 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,76 %	13,26 %	16,43 %	12,87 %
Debt-to-Equity Ratio	3,46	4,03	4,78	5,86
Operating Profit Margin	51,65 %	52,73 %	58,59 %	48,17 %
Current Ratio	3,06	3,01	2,81	1,51
Quick Ratio	3,06	3,01	2,81	1,51
Equity Ratio	0,22	0,2	0,17	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %