BOIERVIGA HOLDING AS

3183 HORTEN

Finances

Return on Equity

139,12 %

Current Ratio

2,65

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	2 582 000	−24 000	11 000	1 228 000
Total Assets	2 873 000	321 000	856 000	926 000
Total Equity	1 856 000	274 000	298 000	778 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	25 000	31 000	17 000	27 000
Operating Profit	−25 000	−31 000	−17 000	−27 000
Financial Income	2 602 000	0	0	1 250 000
Financial Costs	0	0	0	0
Financial Balance	2 602 000	0	0	1 250 000
Earnings Before Tax	2 576 000	−31 000	−17 000	1 222 000
Tax	−5 000	−7 000	−29 000	−6 000
Net Income	2 582 000	−24 000	11 000	1 228 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	222 000	222 000	712 000	712 000
Total Current Assets	2 652 000	100 000	144 000	214 000
Total Assets	2 873 000	321 000	856 000	926 000
Total Retained Equity	1 676 000	94 000	118 000	598 000
Total Equity	1 856 000	274 000	298 000	778 000
Total Long-Term Debt	17 000	22 000	29 000	58 000
Total Current Debt	1 000 000	24 000	529 000	90 000
Total Equity and Debt	2 873 000	321 000	856 000	926 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	25 000	31 000	17 000	27 000
Operating Profit	−25 000	−31 000	−17 000	−27 000
Financial Income	2 602 000	0	0	1 250 000
Financial Costs	0	0	0	0
Financial Balance	2 602 000	0	0	1 250 000
Dividends	1 000 000	0	491 000	0
Net Income	2 582 000	−24 000	11 000	1 228 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	222 000	222 000	712 000	712 000
Total Fixed Assets	222 000	222 000	712 000	712 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 650 000	14 000	28 000	81 000
Total Current Assets	2 652 000	100 000	144 000	214 000
Total Assets	2 873 000	321 000	856 000	926 000
Total Equity	1 856 000	274 000	298 000	778 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	17 000	22 000	29 000	58 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	1 000 000	0	491 000	0
Other Current Debt	0	24 000	38 000	64 000
Total Current Debt	1 000 000	24 000	529 000	90 000
Total Equity and Debt	2 873 000	321 000	856 000	926 000

Financial indicators	2022	2021	2020	2019
Return on Equity	139,12 %	−8,76 %	3,69 %	157,84 %
Debt-to-Equity Ratio	0,01	0,08	0,1	0,07
Operating Profit Margin	-	-	-	-
Current Ratio	2,65	4,17	0,27	2,38
Quick Ratio	2,65	4,17	0,27	2,38
Equity Ratio	0,65	0,85	0,35	0,84
Gross Profit Margin	-	-	-	-