BOILLE AS

6650 SURNADAL

Finances

Share Ownership

Return on Equity

8,86 %

Current Ratio

6,82

Debt-to-Equity Ratio

0,84

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 210 000	3 204 000	3 150 000	3 093 000
Net Income	1 766 000	1 808 000	1 662 000	1 532 000
Total Assets	37 276 000	36 938 000	37 058 000	36 800 000
Total Equity	19 931 000	18 165 000	16 358 000	14 696 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 210 000	3 204 000	3 150 000	3 093 000
Expenditure	417 000	492 000	495 000	481 000
Operating Profit	2 793 000	2 712 000	2 655 000	2 613 000
Financial Income	57 000	12 000	21 000	40 000
Financial Costs	586 000	407 000	545 000	688 000
Financial Balance	−529 000	−395 000	−524 000	−648 000
Earnings Before Tax	2 264 000	2 317 000	2 131 000	1 964 000
Tax	498 000	510 000	469 000	432 000
Net Income	1 766 000	1 808 000	1 662 000	1 532 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	32 790 000	33 100 000	33 410 000	33 720 000
Total Current Assets	4 486 000	3 838 000	3 648 000	3 080 000
Total Assets	37 276 000	36 938 000	37 058 000	36 800 000
Total Retained Equity	19 831 000	18 065 000	16 258 000	14 596 000
Total Equity	19 931 000	18 165 000	16 358 000	14 696 000
Total Long-Term Debt	16 687 000	18 106 000	20 082 000	21 485 000
Total Current Debt	658 000	667 000	618 000	619 000
Total Equity and Debt	37 276 000	36 938 000	37 058 000	36 800 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 210 000	3 204 000	3 150 000	3 093 000
Revenue	3 210 000	3 204 000	3 150 000	3 093 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	310 000	310 000	310 000	310 000
Impairment	0	0	0	0
Expenditure	417 000	492 000	495 000	481 000
Operating Profit	2 793 000	2 712 000	2 655 000	2 613 000
Financial Income	57 000	12 000	21 000	40 000
Financial Costs	586 000	407 000	545 000	688 000
Financial Balance	−529 000	−395 000	−524 000	−648 000
Dividends	0	0	0	0
Net Income	1 766 000	1 808 000	1 662 000	1 532 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	32 790 000	33 100 000	33 410 000	33 720 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	32 790 000	33 100 000	33 410 000	33 720 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	32 790 000	33 100 000	33 410 000	33 720 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 678 000	3 838 000	3 320 000	2 905 000
Total Current Assets	4 486 000	3 838 000	3 648 000	3 080 000
Total Assets	37 276 000	36 938 000	37 058 000	36 800 000
Total Equity	19 931 000	18 165 000	16 358 000	14 696 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 687 000	18 106 000	20 082 000	21 485 000
Creditors	0	0	9 000	0
Unpaid Taxes	55 000	133 000	129 000	129 000
Dividends	0	0	0	0
Other Current Debt	153 000	79 000	74 000	130 000
Total Current Debt	658 000	667 000	618 000	619 000
Total Equity and Debt	37 276 000	36 938 000	37 058 000	36 800 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,86 %	9,95 %	10,16 %	10,42 %
Debt-to-Equity Ratio	0,84	1	1,23	1,46
Operating Profit Margin	87,01 %	84,64 %	84,29 %	84,48 %
Current Ratio	6,82	5,75	5,9	4,98
Quick Ratio	6,82	5,75	5,9	4,98
Equity Ratio	0,53	0,49	0,44	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %