3D BOLIG AS

0483 OSLO

Finances

Share Ownership

Return on Equity

−17,96 %

Current Ratio

0,37

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	621 000	767 000	834 000	885 000
Net Income	30 000	−94 000	133 000	104 000
Total Assets	96 000	138 000	157 000	35 000
Total Equity	−167 000	−197 000	−103 000	−236 000

Income (NOK)	2022	2021	2020	2019
Revenue	621 000	767 000	834 000	885 000
Expenditure	569 000	840 000	686 000	756 000
Operating Profit	51 000	−74 000	147 000	129 000
Financial Income	−1 000	0	3 000	5 000
Financial Costs	20 000	21 000	18 000	30 000
Financial Balance	−21 000	−21 000	−15 000	−25 000
Earnings Before Tax	30 000	−94 000	133 000	104 000
Tax	0	0	0	0
Net Income	30 000	−94 000	133 000	104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	96 000	138 000	157 000	35 000
Total Assets	96 000	138 000	157 000	35 000
Total Retained Equity	−268 000	−298 000	−204 000	−337 000
Total Equity	−167 000	−197 000	−103 000	−236 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	263 000	335 000	260 000	271 000
Total Equity and Debt	96 000	138 000	157 000	35 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	621 000	767 000	834 000	885 000
Other Income	0	0	0	0
Revenue	621 000	767 000	834 000	885 000
Cost of Goods Sold	0	0	0	0
Salary Costs	101 000	522 000	419 000	304 000
Depreciation	0	0	0	30 000
Impairment	0	0	0	0
Expenditure	569 000	840 000	686 000	756 000
Operating Profit	51 000	−74 000	147 000	129 000
Financial Income	−1 000	0	3 000	5 000
Financial Costs	20 000	21 000	18 000	30 000
Financial Balance	−21 000	−21 000	−15 000	−25 000
Dividends	0	0	0	0
Net Income	30 000	−94 000	133 000	104 000

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	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	58 000	21 000	−140 000
Total Current Assets	96 000	138 000	157 000	35 000
Total Assets	96 000	138 000	157 000	35 000
Total Equity	−167 000	−197 000	−103 000	−236 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	45 000	32 000	48 000	12 000
Unpaid Taxes	5 000	66 000	15 000	34 000
Dividends	0	0	0	0
Other Current Debt	41 000	80 000	77 000	225 000
Total Current Debt	263 000	335 000	260 000	271 000
Total Equity and Debt	96 000	138 000	157 000	35 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−17,96 %	47,72 %	−129,13 %	−44,07 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	8,21 %	−9,65 %	17,63 %	14,58 %
Current Ratio	0,37	0,41	0,6	0,13
Quick Ratio	0,37	0,41	0,6	0,13
Equity Ratio	−1,74	−1,43	−0,66	−6,74
Gross Profit Margin	100 %	100 %	100 %	100 %