B OG M EIENDOM AS

3241 SANDEFJORD

Finances

Share Ownership

Return on Equity

11,36 %

Current Ratio

0,97

Debt-to-Equity Ratio

0,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 162 000	1 162 000	1 162 000	1 141 000
Net Income	468 000	507 000	468 000	466 000
Total Assets	6 388 000	7 279 000	7 221 000	7 610 000
Total Equity	4 121 000	3 653 000	3 147 000	2 679 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 162 000	1 162 000	1 162 000	1 141 000
Expenditure	441 000	412 000	429 000	419 000
Operating Profit	721 000	749 000	732 000	722 000
Financial Income	0	0	0	0
Financial Costs	102 000	85 000	124 000	177 000
Financial Balance	−102 000	−85 000	−124 000	−177 000
Earnings Before Tax	619 000	664 000	608 000	545 000
Tax	151 000	157 000	141 000	79 000
Net Income	468 000	507 000	468 000	466 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 176 000	6 561 000	6 962 000	7 363 000
Total Current Assets	212 000	718 000	259 000	247 000
Total Assets	6 388 000	7 279 000	7 221 000	7 610 000
Total Retained Equity	2 921 000	2 453 000	1 947 000	1 479 000
Total Equity	4 121 000	3 653 000	3 147 000	2 679 000
Total Long-Term Debt	2 048 000	3 404 000	3 860 000	4 766 000
Total Current Debt	219 000	221 000	215 000	165 000
Total Equity and Debt	6 388 000	7 279 000	7 221 000	7 610 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 162 000	1 162 000	1 162 000	1 141 000
Other Income	0	0	0	0
Revenue	1 162 000	1 162 000	1 162 000	1 141 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	403 000	401 000	401 000	401 000
Impairment	0	0	0	0
Expenditure	441 000	412 000	429 000	419 000
Operating Profit	721 000	749 000	732 000	722 000
Financial Income	0	0	0	0
Financial Costs	102 000	85 000	124 000	177 000
Financial Balance	−102 000	−85 000	−124 000	−177 000
Dividends	0	0	0	0
Net Income	468 000	507 000	468 000	466 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 176 000	6 561 000	6 962 000	7 363 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 176 000	6 561 000	6 962 000	7 363 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 176 000	6 561 000	6 962 000	7 363 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	212 000	718 000	259 000	247 000
Total Current Assets	212 000	718 000	259 000	247 000
Total Assets	6 388 000	7 279 000	7 221 000	7 610 000
Total Equity	4 121 000	3 653 000	3 147 000	2 679 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 048 000	3 404 000	3 860 000	4 766 000
Creditors	0	0	0	0
Unpaid Taxes	48 000	48 000	48 000	48 000
Dividends	0	0	0	0
Other Current Debt	19 000	15 000	25 000	38 000
Total Current Debt	219 000	221 000	215 000	165 000
Total Equity and Debt	6 388 000	7 279 000	7 221 000	7 610 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,36 %	13,88 %	14,87 %	17,39 %
Debt-to-Equity Ratio	0,5	0,93	1,23	1,78
Operating Profit Margin	62,05 %	64,46 %	62,99 %	63,28 %
Current Ratio	0,97	3,25	1,2	1,5
Quick Ratio	0,97	3,25	1,2	1,5
Equity Ratio	0,65	0,5	0,44	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %