BOGSTADVEIEN 21 AS

0252 OSLO

Finances

Share Ownership

Return on Equity

9,54 %

Current Ratio

4,98

Debt-to-Equity Ratio

4,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 066 000	3 963 000	3 735 000	3 576 000
Net Income	996 000	1 152 000	551 000	932 000
Total Assets	55 294 000	54 193 000	52 962 000	50 168 000
Total Equity	10 441 000	9 445 000	8 293 000	5 985 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 066 000	3 963 000	3 735 000	3 576 000
Expenditure	1 592 000	1 653 000	1 624 000	1 508 000
Operating Profit	2 474 000	2 309 000	2 111 000	2 068 000
Financial Income	401 000	182 000	228 000	146 000
Financial Costs	1 599 000	1 015 000	1 203 000	1 282 000
Financial Balance	−1 198 000	−833 000	−975 000	−1 136 000
Earnings Before Tax	1 277 000	1 476 000	1 136 000	932 000
Tax	281 000	325 000	585 000	0
Net Income	996 000	1 152 000	551 000	932 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	51 723 000	42 551 000	43 105 000	37 120 000
Total Current Assets	3 571 000	11 642 000	9 857 000	13 049 000
Total Assets	55 294 000	54 193 000	52 962 000	50 168 000
Total Retained Equity	5 241 000	4 245 000	3 094 000	2 586 000
Total Equity	10 441 000	9 445 000	8 293 000	5 985 000
Total Long-Term Debt	44 136 000	44 181 000	44 217 000	43 900 000
Total Current Debt	717 000	568 000	452 000	283 000
Total Equity and Debt	55 294 000	54 193 000	52 962 000	50 168 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 066 000	3 963 000	3 735 000	3 576 000
Revenue	4 066 000	3 963 000	3 735 000	3 576 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	554 000	554 000	554 000	554 000
Impairment	0	0	0	0
Expenditure	1 592 000	1 653 000	1 624 000	1 508 000
Operating Profit	2 474 000	2 309 000	2 111 000	2 068 000
Financial Income	401 000	182 000	228 000	146 000
Financial Costs	1 599 000	1 015 000	1 203 000	1 282 000
Financial Balance	−1 198 000	−833 000	−975 000	−1 136 000
Dividends	0	0	0	0
Net Income	996 000	1 152 000	551 000	932 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	41 997 000	42 551 000	43 105 000	37 090 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	41 997 000	42 551 000	43 105 000	37 090 000
Total Fiancial Fixed Assets	9 726 000	0	0	30 000
Total Fixed Assets	51 723 000	42 551 000	43 105 000	37 120 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 518 000	2 195 000	577 000	2 095 000
Total Current Assets	3 571 000	11 642 000	9 857 000	13 049 000
Total Assets	55 294 000	54 193 000	52 962 000	50 168 000
Total Equity	10 441 000	9 445 000	8 293 000	5 985 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	44 136 000	44 181 000	44 217 000	43 900 000
Creditors	42 000	28 000	3 000	19 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	349 000	178 000	182 000	264 000
Total Current Debt	717 000	568 000	452 000	283 000
Total Equity and Debt	55 294 000	54 193 000	52 962 000	50 168 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,54 %	12,2 %	6,64 %	15,57 %
Debt-to-Equity Ratio	4,23	4,68	5,33	7,34
Operating Profit Margin	60,85 %	58,26 %	56,52 %	57,83 %
Current Ratio	4,98	20,5	21,81	46,11
Quick Ratio	4,98	20,5	21,81	46,11
Equity Ratio	0,19	0,17	0,16	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %