BOLIGUTVIKLING NORGE AS

1463 FJELLHAMAR

Finances

Return on Equity

−20,68 %

Current Ratio

1,07

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2021	2020	2019	2018
Revenue	1 774 000	123 000	121 000	0
Net Income	−2 608 000	1 066 000	1 295 000	14 666 000
Total Assets	15 014 000	21 697 000	20 062 000	29 243 000
Total Equity	12 613 000	15 221 000	14 155 000	12 860 000

Income (NOK)	2021	2020	2019	2018
Revenue	1 774 000	123 000	121 000	0
Expenditure	322 000	288 000	416 000	53 000
Operating Profit	1 452 000	−165 000	−296 000	−53 000
Financial Income	970 000	1 393 000	2 217 000	15 261 000
Financial Costs	4 826 000	135 000	256 000	443 000
Financial Balance	−3 856 000	1 258 000	1 961 000	14 818 000
Earnings Before Tax	−2 405 000	1 093 000	1 666 000	14 765 000
Tax	204 000	27 000	370 000	99 000
Net Income	−2 608 000	1 066 000	1 295 000	14 666 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	13 934 000	16 735 000	15 660 000	7 471 000
Total Current Assets	1 080 000	4 961 000	4 403 000	21 772 000
Total Assets	15 014 000	21 697 000	20 062 000	29 243 000
Total Retained Equity	12 083 000	14 691 000	13 625 000	12 330 000
Total Equity	12 613 000	15 221 000	14 155 000	12 860 000
Total Long-Term Debt	1 389 000	3 000 000	0	0
Total Current Debt	1 012 000	3 475 000	5 907 000	16 382 000
Total Equity and Debt	15 014 000	21 697 000	20 062 000	29 243 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	0	123 000	121 000	0
Other Income	1 774 000	0	0	0
Revenue	1 774 000	123 000	121 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	7 000	41 000	24 000	7 000
Impairment	0	0	0	0
Expenditure	322 000	288 000	416 000	53 000
Operating Profit	1 452 000	−165 000	−296 000	−53 000
Financial Income	970 000	1 393 000	2 217 000	15 261 000
Financial Costs	4 826 000	135 000	256 000	443 000
Financial Balance	−3 856 000	1 258 000	1 961 000	14 818 000
Dividends	0	0	0	2 000 000
Net Income	−2 608 000	1 066 000	1 295 000	14 666 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	1 726 000	1 685 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	15 000	22 000	29 000
Total Tangible Assets	7 000	1 741 000	1 707 000	29 000
Total Fiancial Fixed Assets	13 927 000	14 995 000	13 953 000	7 442 000
Total Fixed Assets	13 934 000	16 735 000	15 660 000	7 471 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	110 000	194 000	75 000	403 000
Total Current Assets	1 080 000	4 961 000	4 403 000	21 772 000
Total Assets	15 014 000	21 697 000	20 062 000	29 243 000
Total Equity	12 613 000	15 221 000	14 155 000	12 860 000
Short-Term Group Debt	926 000	3 072 000	4 323 000	8 699 000
Total Long-Term Debt	1 389 000	3 000 000	0	0
Creditors	41 000	348 000	5 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	2 000 000
Other Current Debt	45 000	56 000	1 578 000	5 684 000
Total Current Debt	1 012 000	3 475 000	5 907 000	16 382 000
Total Equity and Debt	15 014 000	21 697 000	20 062 000	29 243 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−20,68 %	7 %	9,15 %	114,04 %
Debt-to-Equity Ratio	0,11	0,2	0	0
Operating Profit Margin	81,85 %	−134,15 %	−244,63 %	-
Current Ratio	1,07	1,43	0,75	1,33
Quick Ratio	1,07	1,43	0,75	1,33
Equity Ratio	0,84	0,7	0,71	0,44
Gross Profit Margin	100 %	100 %	100 %	-