BOTO EIENDOM AS

5545 VORMEDAL

Finances

Share Ownership

Return on Equity

15,88 %

Current Ratio

1,92

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	742 000	578 000	663 000	615 000
Net Income	329 000	77 000	287 000	419 000
Total Assets	2 387 000	2 223 000	2 400 000	2 437 000
Total Equity	2 072 000	1 743 000	1 666 000	1 379 000

Income (NOK)	2022	2021	2020	2019
Revenue	742 000	578 000	663 000	615 000
Expenditure	320 000	466 000	254 000	201 000
Operating Profit	421 000	112 000	409 000	415 000
Financial Income	0	0	0	136 000
Financial Costs	0	12 000	37 000	49 000
Financial Balance	0	−12 000	−37 000	87 000
Earnings Before Tax	422 000	101 000	372 000	502 000
Tax	0	0	85 000	83 000
Net Income	329 000	77 000	287 000	419 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 785 000	2 100 000	2 106 000	2 135 000
Total Current Assets	602 000	123 000	294 000	301 000
Total Assets	2 387 000	2 223 000	2 400 000	2 437 000
Total Retained Equity	572 000	243 000	166 000	−121 000
Total Equity	2 072 000	1 743 000	1 666 000	1 379 000
Total Long-Term Debt	1 000	168 000	616 000	907 000
Total Current Debt	313 000	312 000	117 000	151 000
Total Equity and Debt	2 387 000	2 223 000	2 400 000	2 437 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	742 000	578 000	663 000	615 000
Revenue	742 000	578 000	663 000	615 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	6 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	320 000	466 000	254 000	201 000
Operating Profit	421 000	112 000	409 000	415 000
Financial Income	0	0	0	136 000
Financial Costs	0	12 000	37 000	49 000
Financial Balance	0	−12 000	−37 000	87 000
Dividends	0	0	0	0
Net Income	329 000	77 000	287 000	419 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 785 000	2 100 000	2 100 000	2 100 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	6 000	9 000
Total Tangible Assets	1 785 000	2 100 000	2 106 000	2 109 000
Total Fiancial Fixed Assets	0	0	0	26 000
Total Fixed Assets	1 785 000	2 100 000	2 106 000	2 135 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	602 000	117 000	286 000	293 000
Total Current Assets	602 000	123 000	294 000	301 000
Total Assets	2 387 000	2 223 000	2 400 000	2 437 000
Total Equity	2 072 000	1 743 000	1 666 000	1 379 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	168 000	616 000	907 000
Creditors	6 000	0	0	16 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	214 000	289 000	32 000	52 000
Total Current Debt	313 000	312 000	117 000	151 000
Total Equity and Debt	2 387 000	2 223 000	2 400 000	2 437 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,88 %	4,42 %	17,23 %	30,38 %
Debt-to-Equity Ratio	0	0,1	0,37	0,66
Operating Profit Margin	56,74 %	19,38 %	61,69 %	67,48 %
Current Ratio	1,92	0,39	2,51	1,99
Quick Ratio	1,92	0,39	2,51	1,99
Equity Ratio	0,87	0,78	0,69	0,57
Gross Profit Margin	100 %	100 %	100 %	100 %