BLOMSTERDALEN BOLIG AS

0179 OSLO

Finances

Share Ownership

Return on Equity

13,77 %

Current Ratio

635,32

Debt-to-Equity Ratio

−3,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−1 244 000	−1 441 000	−1 496 000	−1 109 000
Total Assets	26 722 000	26 390 000	26 987 000	26 625 000
Total Equity	−9 033 000	−7 789 000	−6 348 000	−4 852 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	1 595 000	1 847 000	1 918 000	1 424 000
Operating Profit	−1 595 000	−1 847 000	−1 918 000	−1 424 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	2 000
Earnings Before Tax	−1 595 000	−1 847 000	−1 917 000	−1 422 000
Tax	−351 000	−406 000	−422 000	−313 000
Net Income	−1 244 000	−1 441 000	−1 496 000	−1 109 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 580 000	2 229 000	1 823 000	1 401 000
Total Current Assets	24 142 000	24 161 000	25 165 000	25 224 000
Total Assets	26 722 000	26 390 000	26 987 000	26 625 000
Total Retained Equity	−9 135 000	−7 891 000	−6 451 000	−4 955 000
Total Equity	−9 033 000	−7 789 000	−6 348 000	−4 852 000
Total Long-Term Debt	35 716 000	34 170 000	32 805 000	31 478 000
Total Current Debt	38 000	10 000	530 000	0
Total Equity and Debt	26 722 000	26 390 000	26 987 000	26 625 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	1 595 000	1 847 000	1 918 000	1 424 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 595 000	1 847 000	1 918 000	1 424 000
Operating Profit	−1 595 000	−1 847 000	−1 918 000	−1 424 000
Financial Income	0	0	1 000	2 000
Financial Costs	0	0	0	0
Financial Balance	0	0	1 000	2 000
Dividends	0	0	0	0
Net Income	−1 244 000	−1 441 000	−1 496 000	−1 109 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 580 000	2 229 000	1 823 000	1 401 000
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	2 580 000	2 229 000	1 823 000	1 401 000
Stock	24 000 000	24 000 000	24 000 000	24 000 000
Total Investments	0	0	0	0
Cash, Bank	142 000	161 000	1 165 000	1 224 000
Total Current Assets	24 142 000	24 161 000	25 165 000	25 224 000
Total Assets	26 722 000	26 390 000	26 987 000	26 625 000
Total Equity	−9 033 000	−7 789 000	−6 348 000	−4 852 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 716 000	34 170 000	32 805 000	31 478 000
Creditors	38 000	10 000	530 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	38 000	10 000	530 000	0
Total Equity and Debt	26 722 000	26 390 000	26 987 000	26 625 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,77 %	18,5 %	23,57 %	22,86 %
Debt-to-Equity Ratio	−3,95	−4,39	−5,17	−6,49
Operating Profit Margin	-	-	-	-
Current Ratio	635,32	2 416,1	47,48	-
Quick Ratio	−1,01	−1,01	−1,07	−1,05
Equity Ratio	−0,34	−0,3	−0,24	−0,18
Gross Profit Margin	-	-	-	-