BØRSTAD BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

0,41 %

Current Ratio

5,7

Debt-to-Equity Ratio

2,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 435 000	1 210 000	1 199 000	1 232 000
Net Income	31 000	31 000	133 000	−3 000
Total Assets	24 668 000	24 642 000	24 601 000	24 456 000
Total Equity	7 601 000	7 570 000	7 539 000	7 406 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 435 000	1 210 000	1 199 000	1 232 000
Expenditure	966 000	767 000	625 000	767 000
Operating Profit	469 000	443 000	574 000	465 000
Financial Income	4 000	1 000	2 000	3 000
Financial Costs	441 000	413 000	443 000	471 000
Financial Balance	−437 000	−412 000	−441 000	−468 000
Earnings Before Tax	31 000	31 000	133 000	−3 000
Tax	0	0	0	0
Net Income	31 000	31 000	133 000	−3 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 172 000	24 148 000	24 126 000	24 103 000
Total Current Assets	496 000	494 000	475 000	353 000
Total Assets	24 668 000	24 642 000	24 601 000	24 456 000
Total Retained Equity	7 541 000	7 510 000	7 479 000	7 346 000
Total Equity	7 601 000	7 570 000	7 539 000	7 406 000
Total Long-Term Debt	16 980 000	16 980 000	16 980 000	16 980 000
Total Current Debt	87 000	92 000	82 000	69 000
Total Equity and Debt	24 668 000	24 642 000	24 601 000	24 456 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 435 000	1 210 000	1 199 000	1 232 000
Revenue	1 435 000	1 210 000	1 199 000	1 232 000
Cost of Goods Sold	0	0	0	0
Salary Costs	11 000	11 000	11 000	11 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	966 000	767 000	625 000	767 000
Operating Profit	469 000	443 000	574 000	465 000
Financial Income	4 000	1 000	2 000	3 000
Financial Costs	441 000	413 000	443 000	471 000
Financial Balance	−437 000	−412 000	−441 000	−468 000
Dividends	0	0	0	0
Net Income	31 000	31 000	133 000	−3 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	23 920 000	23 920 000	23 920 000	23 920 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	23 920 000	23 920 000	23 920 000	23 920 000
Total Fiancial Fixed Assets	252 000	228 000	206 000	183 000
Total Fixed Assets	24 172 000	24 148 000	24 126 000	24 103 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	414 000	412 000	418 000	277 000
Total Current Assets	496 000	494 000	475 000	353 000
Total Assets	24 668 000	24 642 000	24 601 000	24 456 000
Total Equity	7 601 000	7 570 000	7 539 000	7 406 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 980 000	16 980 000	16 980 000	16 980 000
Creditors	19 000	15 000	9 000	67 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	65 000	76 000	71 000	1 000
Total Current Debt	87 000	92 000	82 000	69 000
Total Equity and Debt	24 668 000	24 642 000	24 601 000	24 456 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,41 %	0,41 %	1,76 %	−0,04 %
Debt-to-Equity Ratio	2,23	2,24	2,25	2,29
Operating Profit Margin	32,68 %	36,61 %	47,87 %	37,74 %
Current Ratio	5,7	5,37	5,79	5,12
Quick Ratio	5,7	5,37	5,79	5,12
Equity Ratio	0,31	0,31	0,31	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %