N33 BOLIG AS

1607 FREDRIKSTAD

Finances

Share Ownership

Return on Equity

3 848,78 %

Current Ratio

0,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	18 890 000	29 930 000	20 600 000	0
Net Income	1 578 000	2 376 000	2 802 000	−1 041 000
Total Assets	2 891 000	19 422 000	60 907 000	47 432 000
Total Equity	41 000	55 000	53 000	−1 607 000

Income (NOK)	2022	2021	2020	2019
Revenue	18 890 000	29 930 000	20 600 000	0
Expenditure	16 614 000	25 903 000	15 700 000	69 000
Operating Profit	2 276 000	4 027 000	4 900 000	−69 000
Financial Income	1 000	0	0	0
Financial Costs	254 000	981 000	1 773 000	972 000
Financial Balance	−253 000	−981 000	−1 773 000	−972 000
Earnings Before Tax	2 023 000	3 046 000	3 127 000	−1 041 000
Tax	445 000	670 000	325 000	0
Net Income	1 578 000	2 376 000	2 802 000	−1 041 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 849 000	18 000	20 422 000	47 420 000
Total Current Assets	42 000	19 404 000	40 485 000	11 000
Total Assets	2 891 000	19 422 000	60 907 000	47 432 000
Total Retained Equity	11 000	25 000	23 000	−1 637 000
Total Equity	41 000	55 000	53 000	−1 607 000
Total Long-Term Debt	0	6 234 000	47 710 000	39 619 000
Total Current Debt	2 850 000	13 133 000	13 145 000	9 419 000
Total Equity and Debt	2 891 000	19 422 000	60 907 000	47 432 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	18 890 000	29 930 000	20 600 000	0
Revenue	18 890 000	29 930 000	20 600 000	0
Cost of Goods Sold	16 229 000	25 355 000	15 262 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	16 614 000	25 903 000	15 700 000	69 000
Operating Profit	2 276 000	4 027 000	4 900 000	−69 000
Financial Income	1 000	0	0	0
Financial Costs	254 000	981 000	1 773 000	972 000
Financial Balance	−253 000	−981 000	−1 773 000	−972 000
Dividends	0	0	0	0
Net Income	1 578 000	2 376 000	2 802 000	−1 041 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	47 420 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	18 000	79 000	0
Total Tangible Assets	0	18 000	79 000	47 420 000
Total Fiancial Fixed Assets	2 849 000	0	20 342 000	0
Total Fixed Assets	2 849 000	18 000	20 422 000	47 420 000
Stock	0	15 914 000	40 474 000	0
Total Investments	0	0	0	0
Cash, Bank	42 000	10 000	11 000	11 000
Total Current Assets	42 000	19 404 000	40 485 000	11 000
Total Assets	2 891 000	19 422 000	60 907 000	47 432 000
Total Equity	41 000	55 000	53 000	−1 607 000
Short-Term Group Debt	2 041 000	3 044 000	1 464 000	0
Total Long-Term Debt	0	6 234 000	47 710 000	39 619 000
Creditors	631 000	727 000	1 302 000	9 415 000
Unpaid Taxes	0	8 468 000	10 368 000	0
Dividends	0	0	0	0
Other Current Debt	178 000	894 000	11 000	4 000
Total Current Debt	2 850 000	13 133 000	13 145 000	9 419 000
Total Equity and Debt	2 891 000	19 422 000	60 907 000	47 432 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3 848,78 %	4 320 %	5 286,79 %	64,78 %
Debt-to-Equity Ratio	0	113,35	900,19	−24,65
Operating Profit Margin	12,05 %	13,45 %	23,79 %	-
Current Ratio	0,01	1,48	3,08	0
Quick Ratio	0,01	−6,98	−1,48	0
Equity Ratio	0,01	0	0	−0,03
Gross Profit Margin	14,09 %	15,29 %	25,91 %	-