BØKEVOLL EIENDOM AS

5954 MONGSTAD

Finances

Return on Equity

6,19 %

Current Ratio

0,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 479 000	2 020 000	4 694 000	5 732 000
Net Income	305 000	455 000	2 367 000	2 056 000
Total Assets	17 237 000	15 074 000	24 374 000	23 389 000
Total Equity	4 926 000	5 465 000	5 408 000	4 385 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 479 000	2 020 000	4 694 000	5 732 000
Expenditure	1 040 000	995 000	1 085 000	2 485 000
Operating Profit	439 000	1 024 000	3 608 000	3 247 000
Financial Income	5 000	5 000	4 000	0
Financial Costs	52 000	446 000	577 000	612 000
Financial Balance	−47 000	−441 000	−573 000	−612 000
Earnings Before Tax	391 000	583 000	3 035 000	2 636 000
Tax	86 000	128 000	668 000	580 000
Net Income	305 000	455 000	2 367 000	2 056 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 802 000	14 441 000	14 689 000	15 117 000
Total Current Assets	6 435 000	634 000	9 685 000	8 272 000
Total Assets	17 237 000	15 074 000	24 374 000	23 389 000
Total Retained Equity	3 326 000	3 865 000	3 808 000	2 785 000
Total Equity	4 926 000	5 465 000	5 408 000	4 385 000
Total Long-Term Debt	0	0	16 136 000	17 000 000
Total Current Debt	12 312 000	9 610 000	2 830 000	2 003 000
Total Equity and Debt	17 237 000	15 074 000	24 374 000	23 389 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	41 000	0	0	0
Other Income	1 438 000	2 020 000	4 694 000	5 732 000
Revenue	1 479 000	2 020 000	4 694 000	5 732 000
Cost of Goods Sold	0	9 000	24 000	30 000
Salary Costs	0	0	0	0
Depreciation	178 000	305 000	469 000	575 000
Impairment	0	0	0	0
Expenditure	1 040 000	995 000	1 085 000	2 485 000
Operating Profit	439 000	1 024 000	3 608 000	3 247 000
Financial Income	5 000	5 000	4 000	0
Financial Costs	52 000	446 000	577 000	612 000
Financial Balance	−47 000	−441 000	−573 000	−612 000
Dividends	0	0	0	0
Net Income	305 000	455 000	2 367 000	2 056 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	374 000	383 000	398 000	357 000
Real Eastate	10 428 000	10 606 000	10 851 000	11 288 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	99 000	86 000	119 000
Total Tangible Assets	10 428 000	10 705 000	10 938 000	11 407 000
Total Fiancial Fixed Assets	0	3 353 000	3 353 000	3 353 000
Total Fixed Assets	10 802 000	14 441 000	14 689 000	15 117 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	298 000	148 000	501 000
Total Current Assets	6 435 000	634 000	9 685 000	8 272 000
Total Assets	17 237 000	15 074 000	24 374 000	23 389 000
Total Equity	4 926 000	5 465 000	5 408 000	4 385 000
Short-Term Group Debt	12 312 000	9 433 000	1 723 000	1 144 000
Total Long-Term Debt	0	0	16 136 000	17 000 000
Creditors	0	95 000	8 000	130 000
Unpaid Taxes	0	45 000	133 000	168 000
Dividends	0	0	0	0
Other Current Debt	0	36 000	636 000	175 000
Total Current Debt	12 312 000	9 610 000	2 830 000	2 003 000
Total Equity and Debt	17 237 000	15 074 000	24 374 000	23 389 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,19 %	8,33 %	43,77 %	46,89 %
Debt-to-Equity Ratio	0	0	2,98	3,88
Operating Profit Margin	29,68 %	50,69 %	76,86 %	56,65 %
Current Ratio	0,52	0,07	3,42	4,13
Quick Ratio	0,52	0,07	3,42	4,13
Equity Ratio	0,29	0,36	0,22	0,19
Gross Profit Margin	100 %	99,55 %	99,49 %	99,48 %