BØHM EIENDOM AS

1526 MOSS

Finances

Share Ownership

Return on Equity

18,83 %

Current Ratio

1,04

Debt-to-Equity Ratio

3,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	770 000	803 000	694 000	697 000
Net Income	203 000	231 000	187 000	154 000
Total Assets	5 250 000	5 418 000	5 485 000	5 625 000
Total Equity	1 078 000	875 000	644 000	457 000

Income (NOK)	2022	2021	2020	2019
Revenue	770 000	803 000	694 000	697 000
Expenditure	317 000	337 000	258 000	270 000
Operating Profit	453 000	465 000	437 000	427 000
Financial Income	0	0	0	0
Financial Costs	192 000	169 000	198 000	230 000
Financial Balance	−192 000	−169 000	−198 000	−230 000
Earnings Before Tax	261 000	296 000	239 000	197 000
Tax	57 000	65 000	53 000	43 000
Net Income	203 000	231 000	187 000	154 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 085 000	5 226 000	5 367 000	5 507 000
Total Current Assets	164 000	192 000	118 000	117 000
Total Assets	5 250 000	5 418 000	5 485 000	5 625 000
Total Retained Equity	978 000	775 000	544 000	357 000
Total Equity	1 078 000	875 000	644 000	457 000
Total Long-Term Debt	4 014 000	4 388 000	4 745 000	5 062 000
Total Current Debt	157 000	155 000	96 000	105 000
Total Equity and Debt	5 250 000	5 418 000	5 485 000	5 625 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	26 000	77 000	27 000	61 000
Other Income	744 000	726 000	668 000	636 000
Revenue	770 000	803 000	694 000	697 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	141 000	141 000	141 000	141 000
Impairment	0	0	0	0
Expenditure	317 000	337 000	258 000	270 000
Operating Profit	453 000	465 000	437 000	427 000
Financial Income	0	0	0	0
Financial Costs	192 000	169 000	198 000	230 000
Financial Balance	−192 000	−169 000	−198 000	−230 000
Dividends	0	0	0	0
Net Income	203 000	231 000	187 000	154 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 085 000	5 226 000	5 367 000	5 507 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	5 085 000	5 226 000	5 367 000	5 507 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	5 085 000	5 226 000	5 367 000	5 507 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	88 000	117 000	17 000	26 000
Total Current Assets	164 000	192 000	118 000	117 000
Total Assets	5 250 000	5 418 000	5 485 000	5 625 000
Total Equity	1 078 000	875 000	644 000	457 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 014 000	4 388 000	4 745 000	5 062 000
Creditors	6 000	9 000	8 000	11 000
Unpaid Taxes	29 000	32 000	32 000	23 000
Dividends	0	0	0	0
Other Current Debt	61 000	63 000	57 000	71 000
Total Current Debt	157 000	155 000	96 000	105 000
Total Equity and Debt	5 250 000	5 418 000	5 485 000	5 625 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,83 %	26,4 %	29,04 %	33,7 %
Debt-to-Equity Ratio	3,72	5,01	7,37	11,08
Operating Profit Margin	58,83 %	57,91 %	62,97 %	61,26 %
Current Ratio	1,04	1,24	1,23	1,11
Quick Ratio	1,04	1,24	1,23	1,11
Equity Ratio	0,21	0,16	0,12	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %