BØHN EIENDOM AS

4323 SANDNES

Finances

Return on Equity

13,24 %

Current Ratio

1,78

Debt-to-Equity Ratio

4,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 830 000	2 687 000	2 652 000	2 727 000
Net Income	853 000	1 008 000	880 000	885 000
Total Assets	33 724 000	33 706 000	34 587 000	34 443 000
Total Equity	6 445 000	5 592 000	5 022 000	4 141 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 830 000	2 687 000	2 652 000	2 727 000
Expenditure	612 000	543 000	432 000	439 000
Operating Profit	2 219 000	2 145 000	2 220 000	2 288 000
Financial Income	6 000	6 000	5 000	5 000
Financial Costs	1 131 000	858 000	1 096 000	1 159 000
Financial Balance	−1 125 000	−852 000	−1 091 000	−1 154 000
Earnings Before Tax	1 093 000	1 292 000	1 129 000	1 134 000
Tax	240 000	284 000	248 000	250 000
Net Income	853 000	1 008 000	880 000	885 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 106 000	32 373 000	32 506 000	32 750 000
Total Current Assets	1 618 000	1 333 000	2 081 000	1 694 000
Total Assets	33 724 000	33 706 000	34 587 000	34 443 000
Total Retained Equity	6 214 000	5 361 000	4 791 000	3 911 000
Total Equity	6 445 000	5 592 000	5 022 000	4 141 000
Total Long-Term Debt	26 370 000	27 463 000	23 833 000	24 383 000
Total Current Debt	909 000	651 000	5 732 000	5 919 000
Total Equity and Debt	33 724 000	33 706 000	34 587 000	34 443 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 830 000	2 687 000	2 652 000	2 727 000
Revenue	2 830 000	2 687 000	2 652 000	2 727 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	293 000	245 000	257 000	257 000
Impairment	0	0	0	0
Expenditure	612 000	543 000	432 000	439 000
Operating Profit	2 219 000	2 145 000	2 220 000	2 288 000
Financial Income	6 000	6 000	5 000	5 000
Financial Costs	1 131 000	858 000	1 096 000	1 159 000
Financial Balance	−1 125 000	−852 000	−1 091 000	−1 154 000
Dividends	0	0	0	0
Net Income	853 000	1 008 000	880 000	885 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	51 000	26 000	14 000	0
Real Eastate	31 601 000	31 874 000	32 097 000	32 320 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	73 000	93 000	15 000	49 000
Total Tangible Assets	31 674 000	31 967 000	32 112 000	32 369 000
Total Fiancial Fixed Assets	381 000	381 000	381 000	381 000
Total Fixed Assets	32 106 000	32 373 000	32 506 000	32 750 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	655 000	179 000	0
Total Current Assets	1 618 000	1 333 000	2 081 000	1 694 000
Total Assets	33 724 000	33 706 000	34 587 000	34 443 000
Total Equity	6 445 000	5 592 000	5 022 000	4 141 000
Short-Term Group Debt	316 000	240 000	2 895 000	3 158 000
Total Long-Term Debt	26 370 000	27 463 000	23 833 000	24 383 000
Creditors	59 000	3 000	15 000	4 000
Unpaid Taxes	111 000	94 000	89 000	72 000
Dividends	0	0	0	0
Other Current Debt	157 000	70 000	2 468 000	2 468 000
Total Current Debt	909 000	651 000	5 732 000	5 919 000
Total Equity and Debt	33 724 000	33 706 000	34 587 000	34 443 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,24 %	18,03 %	17,52 %	21,37 %
Debt-to-Equity Ratio	4,09	4,91	4,75	5,89
Operating Profit Margin	78,41 %	79,83 %	83,71 %	83,9 %
Current Ratio	1,78	2,05	0,36	0,29
Quick Ratio	1,78	2,05	0,36	0,29
Equity Ratio	0,19	0,17	0,15	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %