BØ NÆRINGSBYGG AS

3735 SKIEN

Finances

Share Ownership

Return on Equity

31,34 %

Current Ratio

2,85

Debt-to-Equity Ratio

7,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 716 000	2 233 000	2 488 000	2 173 000
Net Income	767 000	906 000	999 000	868 000
Total Assets	22 397 000	22 476 000	11 541 000	12 114 000
Total Equity	2 447 000	2 004 000	1 098 000	641 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 716 000	2 233 000	2 488 000	2 173 000
Expenditure	1 325 000	875 000	909 000	725 000
Operating Profit	1 390 000	1 358 000	1 580 000	1 449 000
Financial Income	6 000	4 000	6 000	8 000
Financial Costs	327 000	196 000	220 000	308 000
Financial Balance	−321 000	−192 000	−214 000	−300 000
Earnings Before Tax	1 070 000	1 166 000	1 365 000	1 149 000
Tax	303 000	260 000	367 000	280 000
Net Income	767 000	906 000	999 000	868 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 704 000	17 522 000	7 218 000	7 822 000
Total Current Assets	5 693 000	4 953 000	4 323 000	4 292 000
Total Assets	22 397 000	22 476 000	11 541 000	12 114 000
Total Retained Equity	2 347 000	1 904 000	998 000	541 000
Total Equity	2 447 000	2 004 000	1 098 000	641 000
Total Long-Term Debt	17 950 000	18 895 000	8 497 000	9 965 000
Total Current Debt	2 000 000	1 577 000	1 946 000	1 509 000
Total Equity and Debt	22 397 000	22 476 000	11 541 000	12 114 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 716 000	2 233 000	2 488 000	2 173 000
Revenue	2 716 000	2 233 000	2 488 000	2 173 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	818 000	557 000	604 000	451 000
Impairment	0	0	0	0
Expenditure	1 325 000	875 000	909 000	725 000
Operating Profit	1 390 000	1 358 000	1 580 000	1 449 000
Financial Income	6 000	4 000	6 000	8 000
Financial Costs	327 000	196 000	220 000	308 000
Financial Balance	−321 000	−192 000	−214 000	−300 000
Dividends	0	0	0	0
Net Income	767 000	906 000	999 000	868 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 704 000	17 522 000	7 218 000	7 822 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	16 704 000	17 522 000	7 218 000	7 822 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 704 000	17 522 000	7 218 000	7 822 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 353 000	4 367 000	3 249 000	3 655 000
Total Current Assets	5 693 000	4 953 000	4 323 000	4 292 000
Total Assets	22 397 000	22 476 000	11 541 000	12 114 000
Total Equity	2 447 000	2 004 000	1 098 000	641 000
Short-Term Group Debt	1 465 000	1 024 000	1 592 000	1 267 000
Total Long-Term Debt	17 950 000	18 895 000	8 497 000	9 965 000
Creditors	32 000	33 000	13 000	36 000
Unpaid Taxes	93 000	81 000	8 000	42 000
Dividends	0	0	0	0
Other Current Debt	199 000	178 000	0	162 000
Total Current Debt	2 000 000	1 577 000	1 946 000	1 509 000
Total Equity and Debt	22 397 000	22 476 000	11 541 000	12 114 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,34 %	45,21 %	90,98 %	135,41 %
Debt-to-Equity Ratio	7,34	9,43	7,74	15,55
Operating Profit Margin	51,18 %	60,82 %	63,5 %	66,68 %
Current Ratio	2,85	3,14	2,22	2,84
Quick Ratio	2,85	3,14	2,22	2,84
Equity Ratio	0,11	0,09	0,1	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %