BOX HOLDING AS

1367 SNARØYA

Finances

Return on Equity

42,59 %

Current Ratio

0,02

Debt-to-Equity Ratio

1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	156 000	143 000	0	0
Net Income	626 000	−3 388 000	−1 081 000	−7 000
Total Assets	4 756 000	4 732 000	8 334 000	6 296 000
Total Equity	1 470 000	844 000	3 813 000	4 894 000

Income (NOK)	2022	2021	2020	2019
Revenue	156 000	143 000	0	0
Expenditure	57 000	71 000	97 000	9 000
Operating Profit	99 000	72 000	−97 000	−9 000
Financial Income	625 000	3 000	0	0
Financial Costs	99 000	3 460 000	1 007 000	0
Financial Balance	526 000	−3 457 000	−1 007 000	0
Earnings Before Tax	625 000	−3 385 000	−1 104 000	−9 000
Tax	−1 000	3 000	−23 000	−2 000
Net Income	626 000	−3 388 000	−1 081 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 732 000	4 732 000	4 479 000	5 409 000
Total Current Assets	24 000	0	3 855 000	886 000
Total Assets	4 756 000	4 732 000	8 334 000	6 296 000
Total Retained Equity	1 370 000	744 000	3 713 000	4 794 000
Total Equity	1 470 000	844 000	3 813 000	4 894 000
Total Long-Term Debt	2 069 000	2 145 000	2 686 000	431 000
Total Current Debt	1 217 000	1 742 000	1 835 000	970 000
Total Equity and Debt	4 756 000	4 732 000	8 334 000	6 296 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	156 000	143 000	0	0
Revenue	156 000	143 000	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	57 000	71 000	97 000	9 000
Operating Profit	99 000	72 000	−97 000	−9 000
Financial Income	625 000	3 000	0	0
Financial Costs	99 000	3 460 000	1 007 000	0
Financial Balance	526 000	−3 457 000	−1 007 000	0
Dividends	0	0	0	700 000
Net Income	626 000	−3 388 000	−1 081 000	−7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 652 000	3 652 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 652 000	3 652 000	0	0
Total Fiancial Fixed Assets	1 079 000	1 079 000	4 479 000	5 409 000
Total Fixed Assets	4 732 000	4 732 000	4 479 000	5 409 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	24 000	0	0	0
Total Current Assets	24 000	0	3 855 000	886 000
Total Assets	4 756 000	4 732 000	8 334 000	6 296 000
Total Equity	1 470 000	844 000	3 813 000	4 894 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 069 000	2 145 000	2 686 000	431 000
Creditors	2 000	8 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	700 000
Other Current Debt	1 215 000	1 737 000	1 835 000	264 000
Total Current Debt	1 217 000	1 742 000	1 835 000	970 000
Total Equity and Debt	4 756 000	4 732 000	8 334 000	6 296 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,59 %	−401,42 %	−28,35 %	−0,14 %
Debt-to-Equity Ratio	1,41	2,54	0,7	0,09
Operating Profit Margin	63,46 %	50,35 %	-	-
Current Ratio	0,02	0	2,1	0,91
Quick Ratio	0,02	0	2,1	0,91
Equity Ratio	0,31	0,18	0,46	0,78
Gross Profit Margin	100 %	100 %	-	-