BORGAR EIENDOM FREDRIKSTAD AS

0558 OSLO

Finances

Share Ownership

Return on Equity

41,5 %

Current Ratio

0,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 586 000	12 071 000	11 925 000	11 844 000
Net Income	6 049 000	6 145 000	6 759 000	6 512 000
Total Assets	25 674 000	25 660 000	26 466 000	26 152 000
Total Equity	14 575 000	15 525 000	16 381 000	16 622 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 586 000	12 071 000	11 925 000	11 844 000
Expenditure	4 884 000	4 212 000	3 267 000	3 535 000
Operating Profit	7 702 000	7 859 000	8 658 000	8 309 000
Financial Income	62 000	27 000	18 000	49 000
Financial Costs	9 000	8 000	10 000	9 000
Financial Balance	53 000	19 000	8 000	40 000
Earnings Before Tax	7 755 000	7 878 000	8 666 000	8 349 000
Tax	1 706 000	1 733 000	1 907 000	1 837 000
Net Income	6 049 000	6 145 000	6 759 000	6 512 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 852 000	23 472 000	23 795 000	23 327 000
Total Current Assets	2 822 000	2 188 000	2 671 000	2 825 000
Total Assets	25 674 000	25 660 000	26 466 000	26 152 000
Total Retained Equity	8 475 000	9 425 000	10 281 000	10 522 000
Total Equity	14 575 000	15 525 000	16 381 000	16 622 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	11 098 000	10 135 000	10 083 000	9 531 000
Total Equity and Debt	25 673 000	25 660 000	26 464 000	26 153 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	12 586 000	12 071 000	11 925 000	11 844 000
Revenue	12 586 000	12 071 000	11 925 000	11 844 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	615 000	598 000	503 000	480 000
Impairment	0	0	0	0
Expenditure	4 884 000	4 212 000	3 267 000	3 535 000
Operating Profit	7 702 000	7 859 000	8 658 000	8 309 000
Financial Income	62 000	27 000	18 000	49 000
Financial Costs	9 000	8 000	10 000	9 000
Financial Balance	53 000	19 000	8 000	40 000
Dividends	7 000 000	7 000 000	7 000 000	7 000 000
Net Income	6 049 000	6 145 000	6 759 000	6 512 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 446 000	1 451 000	1 474 000	1 493 000
Real Eastate	20 089 000	20 408 000	20 727 000	21 045 000
Machinery and Plant Facilities	0	0	440 000	0
Fixtures	1 317 000	1 613 000	1 154 000	789 000
Total Tangible Assets	21 406 000	22 021 000	22 321 000	21 834 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 852 000	23 472 000	23 795 000	23 327 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	2 822 000	2 188 000	2 671 000	2 825 000
Total Assets	25 674 000	25 660 000	26 466 000	26 152 000
Total Equity	14 575 000	15 525 000	16 381 000	16 622 000
Short-Term Group Debt	0	211 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 572 000	70 000	609 000	93 000
Unpaid Taxes	17 000	373 000	193 000	346 000
Dividends	7 000 000	7 000 000	7 000 000	7 000 000
Other Current Debt	808 000	770 000	397 000	270 000
Total Current Debt	11 098 000	10 135 000	10 083 000	9 531 000
Total Equity and Debt	25 673 000	25 660 000	26 464 000	26 153 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,5 %	39,58 %	41,26 %	39,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	61,19 %	65,11 %	72,6 %	70,15 %
Current Ratio	0,25	0,22	0,26	0,3
Quick Ratio	0,25	0,22	0,26	0,3
Equity Ratio	0,57	0,61	0,62	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %