BOGE EIGEDOM AS

6963 DALE I SUNNFJORD

Finances

Share Ownership

Return on Equity

6,93 %

Current Ratio

2,22

Debt-to-Equity Ratio

0,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	200 000	200 000	200 000	200 000
Net Income	88 000	46 000	60 000	82 000
Total Assets	1 494 000	1 554 000	1 654 000	1 718 000
Total Equity	1 269 000	1 181 000	1 264 000	1 334 000

Income (NOK)	2022	2021	2020	2019
Revenue	200 000	200 000	200 000	200 000
Expenditure	87 000	140 000	106 000	92 000
Operating Profit	113 000	60 000	94 000	107 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	113 000	60 000	94 000	108 000
Tax	25 000	13 000	34 000	25 000
Net Income	88 000	46 000	60 000	82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 243 000	1 289 000	1 334 000	1 379 000
Total Current Assets	251 000	266 000	320 000	340 000
Total Assets	1 494 000	1 554 000	1 654 000	1 718 000
Total Retained Equity	669 000	581 000	664 000	734 000
Total Equity	1 269 000	1 181 000	1 264 000	1 334 000
Total Long-Term Debt	113 000	113 000	113 000	113 000
Total Current Debt	113 000	260 000	276 000	272 000
Total Equity and Debt	1 494 000	1 554 000	1 654 000	1 718 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	200 000	200 000	200 000	200 000
Revenue	200 000	200 000	200 000	200 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	45 000	45 000	45 000	45 000
Impairment	0	0	0	0
Expenditure	87 000	140 000	106 000	92 000
Operating Profit	113 000	60 000	94 000	107 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	130 000	130 000	258 000
Net Income	88 000	46 000	60 000	82 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 243 000	1 289 000	1 334 000	1 379 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 243 000	1 289 000	1 334 000	1 379 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 243 000	1 289 000	1 334 000	1 379 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	262 000	320 000	90 000
Total Current Assets	251 000	266 000	320 000	340 000
Total Assets	1 494 000	1 554 000	1 654 000	1 718 000
Total Equity	1 269 000	1 181 000	1 264 000	1 334 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	113 000	113 000	113 000	113 000
Creditors	41 000	41 000	41 000	41 000
Unpaid Taxes	−6 000	31 000	40 000	44 000
Dividends	0	130 000	130 000	258 000
Other Current Debt	46 000	46 000	46 000	46 000
Total Current Debt	113 000	260 000	276 000	272 000
Total Equity and Debt	1 494 000	1 554 000	1 654 000	1 718 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,93 %	3,9 %	4,75 %	6,15 %
Debt-to-Equity Ratio	0,09	0,1	0,09	0,08
Operating Profit Margin	56,5 %	30 %	47 %	53,5 %
Current Ratio	2,22	1,02	1,16	1,25
Quick Ratio	2,22	1,02	1,16	1,25
Equity Ratio	0,85	0,76	0,76	0,78
Gross Profit Margin	100 %	100 %	100 %	100 %