BORETTSLAGET GISLE JOHNSONSGT. 9

7067 TRONDHEIM

Finances

Share Ownership

Return on Equity

5,38 %

Current Ratio

N/A

Debt-to-Equity Ratio

1,17

Key figures (NOK)	2022	2021	2020	2019
Revenue	272 000	260 000	279 000	196 000
Net Income	164 000	137 000	179 000	83 000
Total Assets	6 604 000	6 441 000	6 312 000	6 125 000
Total Equity	3 049 000	2 886 000	2 748 000	2 570 000

Income (NOK)	2022	2021	2020	2019
Revenue	272 000	260 000	279 000	196 000
Expenditure	111 000	123 000	101 000	114 000
Operating Profit	161 000	137 000	179 000	82 000
Financial Income	3 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	3 000	0	0	0
Earnings Before Tax	164 000	137 000	179 000	83 000
Tax	0	0	0	0
Net Income	164 000	137 000	179 000	83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 955 000	5 955 000	5 955 000	5 955 000
Total Current Assets	649 000	486 000	357 000	170 000
Total Assets	6 604 000	6 441 000	6 312 000	6 125 000
Total Retained Equity	3 047 000	2 884 000	2 746 000	2 568 000
Total Equity	3 049 000	2 886 000	2 748 000	2 570 000
Total Long-Term Debt	3 555 000	3 555 000	3 555 000	3 555 000
Total Current Debt	0	0	9 000	0
Total Equity and Debt	6 604 000	6 441 000	6 312 000	6 125 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	267 000	255 000	265 000	196 000
Other Income	5 000	5 000	14 000	0
Revenue	272 000	260 000	279 000	196 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	111 000	123 000	101 000	114 000
Operating Profit	161 000	137 000	179 000	82 000
Financial Income	3 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	3 000	0	0	0
Dividends	0	0	0	0
Net Income	164 000	137 000	179 000	83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 955 000	5 955 000	5 955 000	5 955 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 955 000	5 955 000	5 955 000	5 955 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 955 000	5 955 000	5 955 000	5 955 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	649 000	486 000	357 000	170 000
Total Current Assets	649 000	486 000	357 000	170 000
Total Assets	6 604 000	6 441 000	6 312 000	6 125 000
Total Equity	3 049 000	2 886 000	2 748 000	2 570 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 555 000	3 555 000	3 555 000	3 555 000
Creditors	0	0	9 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	9 000	0
Total Equity and Debt	6 604 000	6 441 000	6 312 000	6 125 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,38 %	4,75 %	6,51 %	3,23 %
Debt-to-Equity Ratio	1,17	1,23	1,29	1,38
Operating Profit Margin	59,19 %	52,69 %	64,16 %	41,84 %
Current Ratio	-	-	39,67	-
Quick Ratio	-	-	39,67	-
Equity Ratio	0,46	0,45	0,44	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %