NORSK BOLIGBYGG AS

3540 NESBYEN

Finances

Return on Equity

−161,78 %

Current Ratio

Debt-to-Equity Ratio

25,86

Key figures (NOK)	2021	2020	2019	2018
Revenue	272 000	11 398 000	1 028 000	911 000
Net Income	−563 000	164 000	238 000	−48 000
Total Assets	9 416 000	1 774 000	9 522 000	9 121 000
Total Equity	348 000	1 161 000	1 548 000	1 310 000

Income (NOK)	2021	2020	2019	2018
Revenue	272 000	11 398 000	1 028 000	911 000
Expenditure	756 000	10 857 000	464 000	684 000
Operating Profit	−484 000	540 000	564 000	227 000
Financial Income	94 000	0	0	0
Financial Costs	174 000	235 000	260 000	272 000
Financial Balance	−80 000	−235 000	−260 000	−272 000
Earnings Before Tax	−563 000	306 000	305 000	−45 000
Tax	0	143 000	67 000	4 000
Net Income	−563 000	164 000	238 000	−48 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	6 899 000	82 000	8 450 000	8 262 000
Total Current Assets	2 516 000	1 693 000	1 072 000	858 000
Total Assets	9 416 000	1 774 000	9 522 000	9 121 000
Total Retained Equity	318 000	1 131 000	1 518 000	1 280 000
Total Equity	348 000	1 161 000	1 548 000	1 310 000
Total Long-Term Debt	9 000 000	0	6 840 000	6 539 000
Total Current Debt	68 000	613 000	1 135 000	1 272 000
Total Equity and Debt	9 416 000	1 774 000	9 522 000	9 121 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	272 000	11 398 000	1 028 000	911 000
Other Income	0	0	0	0
Revenue	272 000	11 398 000	1 028 000	911 000
Cost of Goods Sold	177 000	9 884 000	76 000	145 000
Salary Costs	0	0	0	3 000
Depreciation	28 000	30 000	62 000	47 000
Impairment	0	0	0	0
Expenditure	756 000	10 857 000	464 000	684 000
Operating Profit	−484 000	540 000	564 000	227 000
Financial Income	94 000	0	0	0
Financial Costs	174 000	235 000	260 000	272 000
Financial Balance	−80 000	−235 000	−260 000	−272 000
Dividends	0	0	0	0
Net Income	−563 000	164 000	238 000	−48 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	8 338 000	8 243 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	54 000	82 000	112 000	19 000
Total Tangible Assets	54 000	82 000	8 450 000	8 262 000
Total Fiancial Fixed Assets	6 846 000	0	0	0
Total Fixed Assets	6 899 000	82 000	8 450 000	8 262 000
Stock	0	0	495 000	0
Total Investments	0	0	0	0
Cash, Bank	2 285 000	1 117 000	7 000	202 000
Total Current Assets	2 516 000	1 693 000	1 072 000	858 000
Total Assets	9 416 000	1 774 000	9 522 000	9 121 000
Total Equity	348 000	1 161 000	1 548 000	1 310 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 000 000	0	6 840 000	6 539 000
Creditors	54 000	44 000	409 000	96 000
Unpaid Taxes	1 000	29 000	92 000	35 000
Dividends	0	0	0	0
Other Current Debt	14 000	139 000	340 000	607 000
Total Current Debt	68 000	613 000	1 135 000	1 272 000
Total Equity and Debt	9 416 000	1 774 000	9 522 000	9 121 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−161,78 %	14,13 %	15,37 %	−3,66 %
Debt-to-Equity Ratio	25,86	0	4,42	4,99
Operating Profit Margin	−177,94 %	4,74 %	54,86 %	24,92 %
Current Ratio	37	2,76	0,94	0,67
Quick Ratio	37	2,76	1,68	0,67
Equity Ratio	0,04	0,65	0,16	0,14
Gross Profit Margin	34,93 %	13,28 %	92,61 %	84,08 %