BOMVEIEN 3 AS

7713 STEINKJER

Finances

Share Ownership

Return on Equity

9,89 %

Current Ratio

4,67

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 668 000	4 600 000	4 461 000	4 488 000
Net Income	1 813 000	970 000	779 000	−345 000
Total Assets	20 291 000	18 571 000	20 402 000	19 305 000
Total Equity	18 339 000	16 596 000	16 807 000	19 028 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 668 000	4 600 000	4 461 000	4 488 000
Expenditure	2 946 000	3 393 000	3 517 000	4 978 000
Operating Profit	1 722 000	1 207 000	943 000	−491 000
Financial Income	602 000	36 000	55 000	49 000
Financial Costs	0	0	0	0
Financial Balance	602 000	36 000	55 000	49 000
Earnings Before Tax	2 324 000	1 243 000	998 000	−442 000
Tax	511 000	274 000	220 000	−97 000
Net Income	1 813 000	970 000	779 000	−345 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 167 000	11 242 000	11 978 000	12 783 000
Total Current Assets	9 124 000	7 329 000	8 423 000	6 522 000
Total Assets	20 291 000	18 571 000	20 402 000	19 305 000
Total Retained Equity	1 389 000	907 000	1 118 000	3 339 000
Total Equity	18 339 000	16 596 000	16 807 000	19 028 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 952 000	1 974 000	3 595 000	277 000
Total Equity and Debt	20 291 000	18 571 000	20 402 000	19 305 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	3 153 000	3 100 000	3 045 000
Other Income	4 668 000	1 448 000	1 361 000	1 443 000
Revenue	4 668 000	4 600 000	4 461 000	4 488 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	6 000	6 000	6 000
Depreciation	882 000	872 000	856 000	856 000
Impairment	0	0	0	0
Expenditure	2 946 000	3 393 000	3 517 000	4 978 000
Operating Profit	1 722 000	1 207 000	943 000	−491 000
Financial Income	602 000	36 000	55 000	49 000
Financial Costs	0	0	0	0
Financial Balance	602 000	36 000	55 000	49 000
Dividends	0	0	0	0
Net Income	1 813 000	970 000	779 000	−345 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	945 000	1 081 000	1 022 000	970 000
Real Eastate	10 186 000	10 100 000	10 957 000	11 813 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	35 000	61 000	0	0
Total Tangible Assets	10 221 000	10 161 000	10 957 000	11 813 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 167 000	11 242 000	11 978 000	12 783 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 568 000	378 000	7 837 000	5 967 000
Total Current Assets	9 124 000	7 329 000	8 423 000	6 522 000
Total Assets	20 291 000	18 571 000	20 402 000	19 305 000
Total Equity	18 339 000	16 596 000	16 807 000	19 028 000
Short-Term Group Debt	0	1 513 000	0	0
Total Long-Term Debt	0	0	0	0
Creditors	27 000	163 000	33 000	221 000
Unpaid Taxes	22 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 903 000	298 000	290 000	56 000
Total Current Debt	1 952 000	1 974 000	3 595 000	277 000
Total Equity and Debt	20 291 000	18 571 000	20 402 000	19 305 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,89 %	5,84 %	4,63 %	−1,81 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	36,89 %	26,24 %	21,14 %	−10,94 %
Current Ratio	4,67	3,71	2,34	23,55
Quick Ratio	4,67	3,71	2,34	23,55
Equity Ratio	0,9	0,89	0,82	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %