NORSK BOLIGFORMUE AS

1178 OSLO

Finances

Share Ownership

Return on Equity

101,55 %

Current Ratio

2,55

Debt-to-Equity Ratio

−12,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	30 000	176 000	256 000
Net Income	−392 000	−25 000	41 000	−22 000
Total Assets	7 539 000	8 198 000	55 000	32 000
Total Equity	−386 000	6 000	31 000	−10 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	30 000	176 000	256 000
Expenditure	145 000	38 000	134 000	278 000
Operating Profit	−145 000	−8 000	41 000	−22 000
Financial Income	0	0	0	0
Financial Costs	246 000	17 000	0	0
Financial Balance	−246 000	−17 000	0	0
Earnings Before Tax	−392 000	−25 000	41 000	−22 000
Tax	0	0	0	0
Net Income	−392 000	−25 000	41 000	−22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	7 539 000	8 198 000	55 000	32 000
Total Assets	7 539 000	8 198 000	55 000	32 000
Total Retained Equity	−416 000	−24 000	1 000	−40 000
Total Equity	−386 000	6 000	31 000	−10 000
Total Long-Term Debt	4 969 000	5 250 000	0	0
Total Current Debt	2 956 000	2 942 000	25 000	42 000
Total Equity and Debt	7 539 000	8 198 000	55 000	32 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	30 000	176 000	256 000
Other Income	0	0	0	0
Revenue	0	30 000	176 000	256 000
Cost of Goods Sold	36 000	0	0	0
Salary Costs	0	−17 000	131 000	271 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	145 000	38 000	134 000	278 000
Operating Profit	−145 000	−8 000	41 000	−22 000
Financial Income	0	0	0	0
Financial Costs	246 000	17 000	0	0
Financial Balance	−246 000	−17 000	0	0
Dividends	0	0	0	0
Net Income	−392 000	−25 000	41 000	−22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	7 298 000	7 329 000	0	0
Total Investments	0	0	0	0
Cash, Bank	241 000	868 000	54 000	9 000
Total Current Assets	7 539 000	8 198 000	55 000	32 000
Total Assets	7 539 000	8 198 000	55 000	32 000
Total Equity	−386 000	6 000	31 000	−10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 969 000	5 250 000	0	0
Creditors	12 000	7 000	7 000	7 000
Unpaid Taxes	0	0	5 000	9 000
Dividends	0	0	0	0
Other Current Debt	2 945 000	2 935 000	12 000	25 000
Total Current Debt	2 956 000	2 942 000	25 000	42 000
Total Equity and Debt	7 539 000	8 198 000	55 000	32 000

Financial indicators	2022	2021	2020	2019
Return on Equity	101,55 %	−416,67 %	132,26 %	220 %
Debt-to-Equity Ratio	−12,87	875	0	−0
Operating Profit Margin	-	−26,67 %	23,3 %	−8,59 %
Current Ratio	2,55	2,79	2,2	0,76
Quick Ratio	−1,74	−1,87	2,2	0,76
Equity Ratio	−0,05	0	0,56	−0,31
Gross Profit Margin	-	100 %	100 %	100 %