BØTO EIENDOM AS

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

29,67 %

Current Ratio

0,06

Debt-to-Equity Ratio

9,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 815 000	5 032 000	6 120 000	6 862 000
Net Income	1 314 000	1 630 000	1 967 000	1 895 000
Total Assets	47 741 000	50 569 000	52 918 000	54 591 000
Total Equity	4 428 000	9 503 000	7 969 000	8 073 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 815 000	5 032 000	6 120 000	6 862 000
Expenditure	1 695 000	1 453 000	1 962 000	2 963 000
Operating Profit	3 120 000	3 579 000	4 157 000	3 900 000
Financial Income	0	22 000	36 000	15 000
Financial Costs	1 435 000	1 511 000	1 672 000	1 671 000
Financial Balance	−1 435 000	−1 489 000	−1 636 000	−1 656 000
Earnings Before Tax	1 685 000	2 090 000	2 522 000	2 244 000
Tax	371 000	460 000	555 000	349 000
Net Income	1 314 000	1 630 000	1 967 000	1 895 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 595 000	50 009 000	49 654 000	50 756 000
Total Current Assets	146 000	559 000	3 264 000	3 835 000
Total Assets	47 741 000	50 569 000	52 918 000	54 591 000
Total Retained Equity	2 228 000	2 303 000	769 000	873 000
Total Equity	4 428 000	9 503 000	7 969 000	8 073 000
Total Long-Term Debt	41 029 000	40 000 000	41 792 000	41 792 000
Total Current Debt	2 284 000	1 066 000	3 157 000	4 726 000
Total Equity and Debt	47 741 000	50 569 000	52 918 000	54 591 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	5 494 000	6 093 000
Other Income	4 815 000	5 032 000	626 000	769 000
Revenue	4 815 000	5 032 000	6 120 000	6 862 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 041 000	1 057 000	1 131 000	1 300 000
Impairment	0	0	0	0
Expenditure	1 695 000	1 453 000	1 962 000	2 963 000
Operating Profit	3 120 000	3 579 000	4 157 000	3 900 000
Financial Income	0	22 000	36 000	15 000
Financial Costs	1 435 000	1 511 000	1 672 000	1 671 000
Financial Balance	−1 435 000	−1 489 000	−1 636 000	−1 656 000
Dividends	0	0	0	0
Net Income	1 314 000	1 630 000	1 967 000	1 895 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	274 000	253 000	234 000	204 000
Real Eastate	47 322 000	48 363 000	49 420 000	50 551 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	47 322 000	48 363 000	49 420 000	50 551 000
Total Fiancial Fixed Assets	0	1 394 000	0	0
Total Fixed Assets	47 595 000	50 009 000	49 654 000	50 756 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 000	245 000	0	0
Total Current Assets	146 000	559 000	3 264 000	3 835 000
Total Assets	47 741 000	50 569 000	52 918 000	54 591 000
Total Equity	4 428 000	9 503 000	7 969 000	8 073 000
Short-Term Group Debt	1 781 000	124 000	0	0
Total Long-Term Debt	41 029 000	40 000 000	41 792 000	41 792 000
Creditors	113 000	146 000	82 000	136 000
Unpaid Taxes	180 000	144 000	172 000	401 000
Dividends	0	0	0	0
Other Current Debt	211 000	201 000	2 902 000	4 189 000
Total Current Debt	2 284 000	1 066 000	3 157 000	4 726 000
Total Equity and Debt	47 741 000	50 569 000	52 918 000	54 591 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,67 %	17,15 %	24,68 %	23,47 %
Debt-to-Equity Ratio	9,27	4,21	5,24	5,18
Operating Profit Margin	64,8 %	71,12 %	67,92 %	56,83 %
Current Ratio	0,06	0,52	1,03	0,81
Quick Ratio	0,06	0,52	1,03	0,81
Equity Ratio	0,09	0,19	0,15	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %