BORETTSLAGET PERSAUNET BOLIGBY

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

20,77 %

Current Ratio

3,8

Debt-to-Equity Ratio

12,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 546 000	3 445 000	4 094 000	3 762 000
Net Income	1 551 000	1 239 000	1 609 000	711 000
Total Assets	101 780 000	101 209 000	100 901 000	100 333 000
Total Equity	7 467 000	5 916 000	4 677 000	3 068 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 546 000	3 445 000	4 094 000	3 762 000
Expenditure	−2 058 000	−1 599 000	−1 708 000	−2 076 000
Operating Profit	2 488 000	1 846 000	2 386 000	1 686 000
Financial Income	66 000	25 000	27 000	34 000
Financial Costs	−1 004 000	−632 000	−804 000	−1 009 000
Financial Balance	1 070 000	657 000	831 000	1 043 000
Earnings Before Tax	1 551 000	1 239 000	1 609 000	711 000
Tax	0	0	0	0
Net Income	1 551 000	1 239 000	1 609 000	711 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	98 588 000	98 588 000	98 588 000	98 588 000
Total Current Assets	3 193 000	2 621 000	2 313 000	1 746 000
Total Assets	101 780 000	101 209 000	100 901 000	100 333 000
Total Retained Equity	7 467 000	5 916 000	4 677 000	3 068 000
Total Equity	7 467 000	5 916 000	4 677 000	3 068 000
Total Long-Term Debt	93 473 000	94 597 000	95 456 000	96 615 000
Total Current Debt	840 000	696 000	768 000	651 000
Total Equity and Debt	101 780 000	101 209 000	100 901 000	100 333 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 546 000	3 445 000	4 094 000	3 762 000
Revenue	4 546 000	3 445 000	4 094 000	3 762 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−46 000	−46 000	−108 000	−112 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	−2 058 000	−1 599 000	−1 708 000	−2 076 000
Operating Profit	2 488 000	1 846 000	2 386 000	1 686 000
Financial Income	66 000	25 000	27 000	34 000
Financial Costs	−1 004 000	−632 000	−804 000	−1 009 000
Financial Balance	1 070 000	657 000	831 000	1 043 000
Dividends	0	0	0	0
Net Income	1 551 000	1 239 000	1 609 000	711 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	98 555 000	98 555 000	98 555 000	98 555 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	98 555 000	98 555 000	98 555 000	98 555 000
Total Fiancial Fixed Assets	33 000	33 000	33 000	33 000
Total Fixed Assets	98 588 000	98 588 000	98 588 000	98 588 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 193 000	2 621 000	2 313 000	1 746 000
Total Current Assets	3 193 000	2 621 000	2 313 000	1 746 000
Total Assets	101 780 000	101 209 000	100 901 000	100 333 000
Total Equity	7 467 000	5 916 000	4 677 000	3 068 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	93 473 000	94 597 000	95 456 000	96 615 000
Creditors	210 000	140 000	209 000	139 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	629 000	555 000	559 000	512 000
Total Current Debt	840 000	696 000	768 000	651 000
Total Equity and Debt	101 780 000	101 209 000	100 901 000	100 333 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,77 %	20,94 %	34,4 %	23,17 %
Debt-to-Equity Ratio	12,52	15,99	20,41	31,49
Operating Profit Margin	54,73 %	53,58 %	58,28 %	44,82 %
Current Ratio	3,8	3,77	3,01	2,68
Quick Ratio	3,8	3,77	3,01	2,68
Equity Ratio	0,07	0,06	0,05	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %