BØK EIENDOM AS

3280 TJODALYNG

Finances

Return on Equity

12,26 %

Current Ratio

7,2

Debt-to-Equity Ratio

0,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 902 000	823 000	806 000	1 385 000
Net Income	976 000	−3 055 000	88 000	1 358 000
Total Assets	11 216 000	10 641 000	14 283 000	15 539 000
Total Equity	7 959 000	7 183 000	10 738 000	11 850 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 902 000	823 000	806 000	1 385 000
Expenditure	542 000	425 000	414 000	419 000
Operating Profit	1 360 000	398 000	392 000	965 000
Financial Income	48 000	132 000	32 000	81 000
Financial Costs	157 000	3 521 000	308 000	−506 000
Financial Balance	−109 000	−3 389 000	−276 000	587 000
Earnings Before Tax	1 252 000	−2 990 000	117 000	1 552 000
Tax	275 000	65 000	29 000	195 000
Net Income	976 000	−3 055 000	88 000	1 358 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 178 000	10 399 000	14 022 000	14 140 000
Total Current Assets	2 038 000	242 000	260 000	1 399 000
Total Assets	11 216 000	10 641 000	14 283 000	15 539 000
Total Retained Equity	7 398 000	6 622 000	10 176 000	11 288 000
Total Equity	7 959 000	7 183 000	10 738 000	11 850 000
Total Long-Term Debt	2 974 000	2 969 000	3 055 000	3 176 000
Total Current Debt	283 000	488 000	490 000	514 000
Total Equity and Debt	11 216 000	10 641 000	14 283 000	15 539 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 902 000	823 000	806 000	1 385 000
Revenue	1 902 000	823 000	806 000	1 385 000
Cost of Goods Sold	0	0	0	0
Salary Costs	42 000	0	4 000	0
Depreciation	13 000	7 000	0	0
Impairment	0	0	0	0
Expenditure	542 000	425 000	414 000	419 000
Operating Profit	1 360 000	398 000	392 000	965 000
Financial Income	48 000	132 000	32 000	81 000
Financial Costs	157 000	3 521 000	308 000	−506 000
Financial Balance	−109 000	−3 389 000	−276 000	587 000
Dividends	0	0	0	0
Net Income	976 000	−3 055 000	88 000	1 358 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 997 000	6 746 000	6 740 000	6 740 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	165 000	178 000	120 000	120 000
Total Tangible Assets	6 162 000	6 924 000	6 860 000	6 860 000
Total Fiancial Fixed Assets	3 016 000	3 475 000	7 162 000	7 280 000
Total Fixed Assets	9 178 000	10 399 000	14 022 000	14 140 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 958 000	66 000	212 000	1 350 000
Total Current Assets	2 038 000	242 000	260 000	1 399 000
Total Assets	11 216 000	10 641 000	14 283 000	15 539 000
Total Equity	7 959 000	7 183 000	10 738 000	11 850 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 974 000	2 969 000	3 055 000	3 176 000
Creditors	0	8 000	2 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	162 000	481 000	489 000	511 000
Total Current Debt	283 000	488 000	490 000	514 000
Total Equity and Debt	11 216 000	10 641 000	14 283 000	15 539 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,26 %	−42,53 %	0,82 %	11,46 %
Debt-to-Equity Ratio	0,37	0,41	0,28	0,27
Operating Profit Margin	71,5 %	48,36 %	48,64 %	69,68 %
Current Ratio	7,2	0,5	0,53	2,72
Quick Ratio	7,2	0,5	0,53	2,72
Equity Ratio	0,71	0,68	0,75	0,76
Gross Profit Margin	100 %	100 %	100 %	100 %