BOLIGPROSJEKT PARTNER AS

7353 BØRSA

Finances

Share Ownership

Return on Equity

104,87 %

Current Ratio

1,57

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 885 000	4 186 000	6 393 000	6 719 000
Net Income	495 000	−401 000	350 000	−287 000
Total Assets	1 304 000	1 117 000	1 565 000	1 046 000
Total Equity	472 000	−23 000	378 000	28 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 885 000	4 186 000	6 393 000	6 719 000
Expenditure	5 270 000	4 589 000	5 974 000	7 003 000
Operating Profit	615 000	−403 000	418 000	−284 000
Financial Income	0	3 000	2 000	6 000
Financial Costs	55 000	1 000	6 000	13 000
Financial Balance	−55 000	2 000	−4 000	−7 000
Earnings Before Tax	560 000	−401 000	414 000	−290 000
Tax	65 000	0	64 000	−3 000
Net Income	495 000	−401 000	350 000	−287 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	44 000	87 000
Total Current Assets	1 304 000	1 117 000	1 521 000	959 000
Total Assets	1 304 000	1 117 000	1 565 000	1 046 000
Total Retained Equity	447 000	−47 000	354 000	4 000
Total Equity	472 000	−23 000	378 000	28 000
Total Long-Term Debt	0	0	0	15 000
Total Current Debt	832 000	1 140 000	1 187 000	1 003 000
Total Equity and Debt	1 304 000	1 117 000	1 565 000	1 046 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 619 000	4 451 000	6 579 000	6 534 000
Other Income	266 000	−266 000	−186 000	186 000
Revenue	5 885 000	4 186 000	6 393 000	6 719 000
Cost of Goods Sold	1 341 000	1 344 000	1 583 000	1 845 000
Salary Costs	2 804 000	2 357 000	3 321 000	3 595 000
Depreciation	0	10 000	25 000	22 000
Impairment	0	0	0	0
Expenditure	5 270 000	4 589 000	5 974 000	7 003 000
Operating Profit	615 000	−403 000	418 000	−284 000
Financial Income	0	3 000	2 000	6 000
Financial Costs	55 000	1 000	6 000	13 000
Financial Balance	−55 000	2 000	−4 000	−7 000
Dividends	0	0	0	0
Net Income	495 000	−401 000	350 000	−287 000

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	44 000	87 000
Total Tangible Assets	0	0	44 000	87 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	44 000	87 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	453 000	145 000	827 000	244 000
Total Current Assets	1 304 000	1 117 000	1 521 000	959 000
Total Assets	1 304 000	1 117 000	1 565 000	1 046 000
Total Equity	472 000	−23 000	378 000	28 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	15 000
Creditors	99 000	99 000	165 000	84 000
Unpaid Taxes	261 000	528 000	451 000	412 000
Dividends	0	0	0	0
Other Current Debt	407 000	513 000	507 000	507 000
Total Current Debt	832 000	1 140 000	1 187 000	1 003 000
Total Equity and Debt	1 304 000	1 117 000	1 565 000	1 046 000

Financial indicators	2022	2021	2020	2019
Return on Equity	104,87 %	1 743,48 %	92,59 %	−1 025 %
Debt-to-Equity Ratio	0	−0	0	0,54
Operating Profit Margin	10,45 %	−9,63 %	6,54 %	−4,23 %
Current Ratio	1,57	0,98	1,28	0,96
Quick Ratio	1,57	0,98	1,28	0,96
Equity Ratio	0,36	−0,02	0,24	0,03
Gross Profit Margin	77,21 %	67,89 %	75,24 %	72,54 %