BØKETOPPEN BORETTSLAG

3256 LARVIK

Finances

Share Ownership

Return on Equity

14,45 %

Current Ratio

8,08

Debt-to-Equity Ratio

7,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 635 000	1 595 000	1 564 000	1 552 000
Net Income	835 000	813 000	854 000	873 000
Total Assets	47 497 000	47 485 000	47 479 000	47 419 000
Total Equity	5 777 000	4 942 000	4 129 000	3 275 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 635 000	1 595 000	1 564 000	1 552 000
Expenditure	567 000	547 000	478 000	466 000
Operating Profit	972 000	956 000	1 000 000	1 004 000
Financial Income	0	0	1 000	3 000
Financial Costs	137 000	143 000	147 000	134 000
Financial Balance	−137 000	−143 000	−146 000	−131 000
Earnings Before Tax	930 000	904 000	940 000	956 000
Tax	0	0	0	0
Net Income	835 000	813 000	854 000	873 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 908 000	46 908 000	46 908 000	46 908 000
Total Current Assets	590 000	577 000	572 000	511 000
Total Assets	47 497 000	47 485 000	47 479 000	47 419 000
Total Retained Equity	5 697 000	4 862 000	4 049 000	3 195 000
Total Equity	5 777 000	4 942 000	4 129 000	3 275 000
Total Long-Term Debt	41 648 000	42 473 000	43 282 000	44 074 000
Total Current Debt	73 000	70 000	68 000	70 000
Total Equity and Debt	47 497 000	47 485 000	47 479 000	47 419 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 635 000	1 595 000	1 564 000	1 552 000
Other Income	0	0	0	0
Revenue	1 635 000	1 595 000	1 564 000	1 552 000
Cost of Goods Sold	0	0	0	0
Salary Costs	26 000	26 000	25 000	26 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	567 000	547 000	478 000	466 000
Operating Profit	972 000	956 000	1 000 000	1 004 000
Financial Income	0	0	1 000	3 000
Financial Costs	137 000	143 000	147 000	134 000
Financial Balance	−137 000	−143 000	−146 000	−131 000
Dividends	0	0	0	0
Net Income	835 000	813 000	854 000	873 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	46 908 000	46 908 000	46 908 000	46 908 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	46 908 000	46 908 000	46 908 000	46 908 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	46 908 000	46 908 000	46 908 000	46 908 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	590 000	577 000	572 000	511 000
Total Current Assets	590 000	577 000	572 000	511 000
Total Assets	47 497 000	47 485 000	47 479 000	47 419 000
Total Equity	5 777 000	4 942 000	4 129 000	3 275 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	41 648 000	42 473 000	43 282 000	44 074 000
Creditors	66 000	57 000	65 000	46 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 000	13 000	3 000	24 000
Total Current Debt	73 000	70 000	68 000	70 000
Total Equity and Debt	47 497 000	47 485 000	47 479 000	47 419 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,45 %	16,45 %	20,68 %	26,66 %
Debt-to-Equity Ratio	7,21	8,59	10,48	13,46
Operating Profit Margin	59,45 %	59,94 %	63,94 %	64,69 %
Current Ratio	8,08	8,24	8,41	7,3
Quick Ratio	8,08	8,24	8,41	7,3
Equity Ratio	0,12	0,1	0,09	0,07
Gross Profit Margin	100 %	100 %	100 %	100 %