BORETTSLAGET BELSETVEIEN 20

1348 RYKKINN

Finances

Share Ownership

Return on Equity

7,24 %

Current Ratio

11,67

Debt-to-Equity Ratio

6,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 099 000	1 092 000	1 083 000	1 099 000
Net Income	227 000	50 000	338 000	401 000
Total Assets	23 103 000	23 275 000	23 456 000	23 534 000
Total Equity	3 136 000	2 908 000	2 859 000	2 521 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 099 000	1 092 000	1 083 000	1 099 000
Expenditure	627 000	778 000	471 000	412 000
Operating Profit	472 000	314 000	611 000	687 000
Financial Income	34 000	25 000	22 000	22 000
Financial Costs	279 000	289 000	296 000	309 000
Financial Balance	−245 000	−264 000	−274 000	−287 000
Earnings Before Tax	227 000	50 000	338 000	401 000
Tax	0	0	0	0
Net Income	227 000	50 000	338 000	401 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 784 000	21 184 000	21 184 000	21 184 000
Total Current Assets	1 319 000	2 091 000	2 272 000	2 350 000
Total Assets	23 103 000	23 275 000	23 456 000	23 534 000
Total Retained Equity	2 956 000	2 728 000	2 679 000	2 341 000
Total Equity	3 136 000	2 908 000	2 859 000	2 521 000
Total Long-Term Debt	19 854 000	20 126 000	20 554 000	20 820 000
Total Current Debt	113 000	241 000	43 000	193 000
Total Equity and Debt	23 103 000	23 275 000	23 456 000	23 534 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 099 000	1 092 000	1 083 000	1 099 000
Revenue	1 099 000	1 092 000	1 083 000	1 099 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	627 000	778 000	471 000	412 000
Operating Profit	472 000	314 000	611 000	687 000
Financial Income	34 000	25 000	22 000	22 000
Financial Costs	279 000	289 000	296 000	309 000
Financial Balance	−245 000	−264 000	−274 000	−287 000
Dividends	0	0	0	0
Net Income	227 000	50 000	338 000	401 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 184 000	21 184 000	21 184 000	21 184 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	600 000	0	0	0
Total Tangible Assets	21 784 000	21 184 000	21 184 000	21 184 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 784 000	21 184 000	21 184 000	21 184 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 140 000	1 914 000	2 104 000	2 266 000
Total Current Assets	1 319 000	2 091 000	2 272 000	2 350 000
Total Assets	23 103 000	23 275 000	23 456 000	23 534 000
Total Equity	3 136 000	2 908 000	2 859 000	2 521 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	19 854 000	20 126 000	20 554 000	20 820 000
Creditors	18 000	88 000	27 000	40 000
Unpaid Taxes	17 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	0	14 000	0
Total Current Debt	113 000	241 000	43 000	193 000
Total Equity and Debt	23 103 000	23 275 000	23 456 000	23 534 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,24 %	1,72 %	11,82 %	15,91 %
Debt-to-Equity Ratio	6,33	6,92	7,19	8,26
Operating Profit Margin	42,95 %	28,75 %	56,42 %	62,51 %
Current Ratio	11,67	8,68	52,84	12,18
Quick Ratio	11,67	8,68	52,84	12,18
Equity Ratio	0,14	0,12	0,12	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %