BORETTSLAGET KONGENS GATE 39

7012 TRONDHEIM

Finances

Share Ownership

Return on Equity

0,54 %

Current Ratio

0,42

Debt-to-Equity Ratio

5,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	684 000	684 000	716 000	722 000
Net Income	14 000	209 000	174 000	−256 000
Total Assets	17 128 000	17 235 000	17 242 000	17 220 000
Total Equity	2 608 000	2 593 000	2 385 000	1 418 000

Income (NOK)	2022	2021	2020	2019
Revenue	684 000	684 000	716 000	722 000
Expenditure	456 000	355 000	357 000	750 000
Operating Profit	228 000	329 000	359 000	−28 000
Financial Income	6 000	5 000	5 000	4 000
Financial Costs	220 000	125 000	190 000	232 000
Financial Balance	−214 000	−120 000	−185 000	−228 000
Earnings Before Tax	14 000	209 000	174 000	−256 000
Tax	0	0	0	0
Net Income	14 000	209 000	174 000	−256 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 087 000	17 087 000	17 087 000	17 087 000
Total Current Assets	41 000	148 000	155 000	133 000
Total Assets	17 128 000	17 235 000	17 242 000	17 220 000
Total Retained Equity	2 548 000	2 533 000	2 325 000	1 358 000
Total Equity	2 608 000	2 593 000	2 385 000	1 418 000
Total Long-Term Debt	14 424 000	14 606 000	14 786 000	15 465 000
Total Current Debt	97 000	35 000	71 000	337 000
Total Equity and Debt	17 128 000	17 235 000	17 242 000	17 220 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	684 000	684 000	716 000	722 000
Revenue	684 000	684 000	716 000	722 000
Cost of Goods Sold	0	0	0	0
Salary Costs	24 000	21 000	21 000	21 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	456 000	355 000	357 000	750 000
Operating Profit	228 000	329 000	359 000	−28 000
Financial Income	6 000	5 000	5 000	4 000
Financial Costs	220 000	125 000	190 000	232 000
Financial Balance	−214 000	−120 000	−185 000	−228 000
Dividends	0	0	0	0
Net Income	14 000	209 000	174 000	−256 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 087 000	17 087 000	17 087 000	17 087 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 087 000	17 087 000	17 087 000	17 087 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 087 000	17 087 000	17 087 000	17 087 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	4 000	133 000	70 000	95 000
Total Current Assets	41 000	148 000	155 000	133 000
Total Assets	17 128 000	17 235 000	17 242 000	17 220 000
Total Equity	2 608 000	2 593 000	2 385 000	1 418 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 424 000	14 606 000	14 786 000	15 465 000
Creditors	44 000	16 000	11 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	53 000	19 000	60 000	332 000
Total Current Debt	97 000	35 000	71 000	337 000
Total Equity and Debt	17 128 000	17 235 000	17 242 000	17 220 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,54 %	8,06 %	7,3 %	−18,05 %
Debt-to-Equity Ratio	5,53	5,63	6,2	10,91
Operating Profit Margin	33,33 %	48,1 %	50,14 %	−3,88 %
Current Ratio	0,42	4,23	2,18	0,39
Quick Ratio	0,42	4,23	2,18	0,39
Equity Ratio	0,15	0,15	0,14	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %