BORETTSLAGET SIGURD JARLS VEG

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

3,63 %

Current Ratio

3,42

Debt-to-Equity Ratio

3,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	846 000	833 000	833 000	815 000
Net Income	145 000	405 000	376 000	331 000
Total Assets	18 390 000	18 589 000	18 442 000	18 369 000
Total Equity	3 994 000	3 849 000	3 444 000	3 069 000

Income (NOK)	2022	2021	2020	2019
Revenue	846 000	833 000	833 000	815 000
Expenditure	−524 000	−212 000	−232 000	−252 000
Operating Profit	323 000	622 000	601 000	564 000
Financial Income	5 000	0	1 000	3 000
Financial Costs	−183 000	−218 000	−227 000	−236 000
Financial Balance	188 000	218 000	228 000	239 000
Earnings Before Tax	145 000	405 000	376 000	331 000
Tax	0	0	0	0
Net Income	145 000	405 000	376 000	331 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 997 000	17 983 000	17 983 000	17 983 000
Total Current Assets	393 000	606 000	459 000	386 000
Total Assets	18 390 000	18 589 000	18 442 000	18 369 000
Total Retained Equity	3 994 000	3 849 000	3 444 000	3 069 000
Total Equity	3 994 000	3 849 000	3 444 000	3 069 000
Total Long-Term Debt	14 281 000	14 607 000	14 916 000	15 215 000
Total Current Debt	115 000	132 000	81 000	85 000
Total Equity and Debt	18 390 000	18 589 000	18 442 000	18 369 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	846 000	833 000	833 000	815 000
Revenue	846 000	833 000	833 000	815 000
Cost of Goods Sold	0	0	0	0
Salary Costs	−21 000	−21 000	−20 000	−21 000
Depreciation	−1 000	0	0	0
Impairment	0	0	0	0
Expenditure	−524 000	−212 000	−232 000	−252 000
Operating Profit	323 000	622 000	601 000	564 000
Financial Income	5 000	0	1 000	3 000
Financial Costs	−183 000	−218 000	−227 000	−236 000
Financial Balance	188 000	218 000	228 000	239 000
Dividends	0	0	0	0
Net Income	145 000	405 000	376 000	331 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 983 000	17 983 000	17 983 000	17 983 000
Machinery and Plant Facilities	14 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 997 000	17 983 000	17 983 000	17 983 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 997 000	17 983 000	17 983 000	17 983 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	393 000	606 000	459 000	386 000
Total Current Assets	393 000	606 000	459 000	386 000
Total Assets	18 390 000	18 589 000	18 442 000	18 369 000
Total Equity	3 994 000	3 849 000	3 444 000	3 069 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 281 000	14 607 000	14 916 000	15 215 000
Creditors	52 000	48 000	0	0
Unpaid Taxes	0	5 000	0	0
Dividends	0	0	0	0
Other Current Debt	63 000	79 000	81 000	85 000
Total Current Debt	115 000	132 000	81 000	85 000
Total Equity and Debt	18 390 000	18 589 000	18 442 000	18 369 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,63 %	10,52 %	10,92 %	10,79 %
Debt-to-Equity Ratio	3,58	3,8	4,33	4,96
Operating Profit Margin	38,18 %	74,67 %	72,15 %	69,2 %
Current Ratio	3,42	4,59	5,67	4,54
Quick Ratio	3,42	4,59	5,67	4,54
Equity Ratio	0,22	0,21	0,19	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %