BRØDR. BORGEN EIENDOMSELSKAP AS

5210 OS

Finances

Share Ownership

Return on Equity

11,19 %

Current Ratio

5,7

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 040 000	1 040 000	1 040 000	1 040 000
Net Income	585 000	578 000	558 000	500 000
Total Assets	6 012 000	5 423 000	4 843 000	4 282 000
Total Equity	5 226 000	5 220 000	4 642 000	4 085 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 040 000	1 040 000	1 040 000	1 040 000
Expenditure	293 000	302 000	328 000	401 000
Operating Profit	746 000	738 000	712 000	639 000
Financial Income	4 000	3 000	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	4 000	3 000	3 000	2 000
Earnings Before Tax	750 000	741 000	715 000	641 000
Tax	165 000	163 000	157 000	141 000
Net Income	585 000	578 000	558 000	500 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 603 000	1 667 000	1 735 000	1 827 000
Total Current Assets	4 409 000	3 756 000	3 107 000	2 456 000
Total Assets	6 012 000	5 423 000	4 843 000	4 282 000
Total Retained Equity	4 606 000	4 601 000	4 023 000	3 465 000
Total Equity	5 226 000	5 220 000	4 642 000	4 085 000
Total Long-Term Debt	12 000	12 000	12 000	12 000
Total Current Debt	774 000	191 000	188 000	186 000
Total Equity and Debt	6 012 000	5 423 000	4 843 000	4 282 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 040 000	1 040 000	1 040 000	1 040 000
Revenue	1 040 000	1 040 000	1 040 000	1 040 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	59 000	62 000	89 000	163 000
Impairment	0	0	0	0
Expenditure	293 000	302 000	328 000	401 000
Operating Profit	746 000	738 000	712 000	639 000
Financial Income	4 000	3 000	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	4 000	3 000	3 000	2 000
Dividends	580 000	0	0	0
Net Income	585 000	578 000	558 000	500 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	19 000	24 000	30 000	33 000
Real Eastate	1 584 000	1 644 000	1 705 000	1 770 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	24 000
Total Tangible Assets	1 584 000	1 644 000	1 705 000	1 794 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 603 000	1 667 000	1 735 000	1 827 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 560 000	2 132 000	1 709 000	1 282 000
Total Current Assets	4 409 000	3 756 000	3 107 000	2 456 000
Total Assets	6 012 000	5 423 000	4 843 000	4 282 000
Total Equity	5 226 000	5 220 000	4 642 000	4 085 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 000	12 000	12 000	12 000
Creditors	0	0	0	0
Unpaid Taxes	34 000	34 000	34 000	34 000
Dividends	580 000	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	774 000	191 000	188 000	186 000
Total Equity and Debt	6 012 000	5 423 000	4 843 000	4 282 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,19 %	11,07 %	12,02 %	12,24 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	71,73 %	70,96 %	68,46 %	61,44 %
Current Ratio	5,7	19,66	16,53	13,2
Quick Ratio	5,7	19,66	16,53	13,2
Equity Ratio	0,87	0,96	0,96	0,95
Gross Profit Margin	100 %	100 %	100 %	100 %