ASPMYRA VEST BORETTSLAG

8003 BODØ

Finances

Share Ownership

Return on Equity

21,06 %

Current Ratio

28,31

Debt-to-Equity Ratio

12,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 236 000	3 611 000	4 303 000	3 001 000
Net Income	1 182 000	1 220 000	2 059 000	588 000
Total Assets	76 895 000	76 356 000	76 467 000	75 910 000
Total Equity	5 613 000	4 431 000	3 211 000	1 152 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 236 000	3 611 000	4 303 000	3 001 000
Expenditure	1 881 000	1 725 000	1 371 000	1 268 000
Operating Profit	2 356 000	1 863 000	2 934 000	1 734 000
Financial Income	6 000	1 000	1 000	6 000
Financial Costs	1 180 000	643 000	877 000	1 151 000
Financial Balance	−1 174 000	−642 000	−876 000	−1 145 000
Earnings Before Tax	1 182 000	1 244 000	2 059 000	588 000
Tax	0	0	0	0
Net Income	1 182 000	1 220 000	2 059 000	588 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	76 074 000	75 939 000	75 843 000	75 009 000
Total Current Assets	821 000	416 000	624 000	901 000
Total Assets	76 895 000	76 356 000	76 467 000	75 910 000
Total Retained Equity	5 463 000	4 281 000	3 061 000	1 002 000
Total Equity	5 613 000	4 431 000	3 211 000	1 152 000
Total Long-Term Debt	71 253 000	71 741 000	73 218 000	74 695 000
Total Current Debt	29 000	183 000	38 000	63 000
Total Equity and Debt	76 895 000	76 356 000	76 467 000	75 910 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 236 000	3 611 000	4 303 000	3 001 000
Revenue	4 236 000	3 611 000	4 303 000	3 001 000
Cost of Goods Sold	0	0	0	0
Salary Costs	62 000	62 000	49 000	49 000
Depreciation	34 000	13 000	11 000	12 000
Impairment	0	0	0	0
Expenditure	1 881 000	1 725 000	1 371 000	1 268 000
Operating Profit	2 356 000	1 863 000	2 934 000	1 734 000
Financial Income	6 000	1 000	1 000	6 000
Financial Costs	1 180 000	643 000	877 000	1 151 000
Financial Balance	−1 174 000	−642 000	−876 000	−1 145 000
Dividends	0	0	0	0
Net Income	1 182 000	1 220 000	2 059 000	588 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	75 959 000	75 814 000	75 814 000	74 969 000
Machinery and Plant Facilities	116 000	126 000	30 000	40 000
Fixtures	0	0	0	0
Total Tangible Assets	76 074 000	75 939 000	75 843 000	75 009 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	76 074 000	75 939 000	75 843 000	75 009 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	658 000	291 000	550 000	463 000
Total Current Assets	821 000	416 000	624 000	901 000
Total Assets	76 895 000	76 356 000	76 467 000	75 910 000
Total Equity	5 613 000	4 431 000	3 211 000	1 152 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	71 253 000	71 741 000	73 218 000	74 695 000
Creditors	19 000	167 000	9 000	32 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	10 000	16 000	28 000	31 000
Total Current Debt	29 000	183 000	38 000	63 000
Total Equity and Debt	76 895 000	76 356 000	76 467 000	75 910 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,06 %	27,53 %	64,12 %	51,04 %
Debt-to-Equity Ratio	12,69	16,19	22,8	64,84
Operating Profit Margin	55,62 %	51,59 %	68,18 %	57,78 %
Current Ratio	28,31	2,27	16,42	14,3
Quick Ratio	28,31	2,27	16,42	14,3
Equity Ratio	0,07	0,06	0,04	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %