BOLIGUTVIKLING EIENDOM AS

1463 FJELLHAMAR

Finances

Share Ownership

Return on Equity

−181,02 %

Current Ratio

0,35

Debt-to-Equity Ratio

26,16

Key figures (NOK)	2021	2020	2019	2018
Revenue	845 000	407 000	11 740 000	85 000
Net Income	−782 000	−728 000	1 421 000	−20 000
Total Assets	12 781 000	13 376 000	4 470 000	10 819 000
Total Equity	432 000	1 215 000	1 942 000	2 045 000

Income (NOK)	2021	2020	2019	2018
Revenue	845 000	407 000	11 740 000	85 000
Expenditure	1 201 000	678 000	9 590 000	64 000
Operating Profit	−356 000	−271 000	2 150 000	20 000
Financial Income	0	1 000	54 000	109 000
Financial Costs	426 000	458 000	353 000	156 000
Financial Balance	−426 000	−457 000	−299 000	−47 000
Earnings Before Tax	−782 000	−728 000	1 851 000	−26 000
Tax	0	0	430 000	−6 000
Net Income	−782 000	−728 000	1 421 000	−20 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	12 409 000	12 570 000	0	0
Total Current Assets	371 000	806 000	4 470 000	10 819 000
Total Assets	12 781 000	13 376 000	4 470 000	10 819 000
Total Retained Equity	382 000	1 164 000	1 892 000	1 995 000
Total Equity	432 000	1 215 000	1 942 000	2 045 000
Total Long-Term Debt	11 302 000	11 002 000	0	6 200 000
Total Current Debt	1 046 000	1 160 000	2 528 000	2 574 000
Total Equity and Debt	12 781 000	13 376 000	4 470 000	10 819 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	735 000	407 000	11 740 000	85 000
Other Income	110 000	0	0	0
Revenue	845 000	407 000	11 740 000	85 000
Cost of Goods Sold	0	0	8 723 000	0
Salary Costs	0	0	0	0
Depreciation	354 000	365 000	0	0
Impairment	0	0	0	0
Expenditure	1 201 000	678 000	9 590 000	64 000
Operating Profit	−356 000	−271 000	2 150 000	20 000
Financial Income	0	1 000	54 000	109 000
Financial Costs	426 000	458 000	353 000	156 000
Financial Balance	−426 000	−457 000	−299 000	−47 000
Dividends	0	0	0	0
Net Income	−782 000	−728 000	1 421 000	−20 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 409 000	12 570 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 409 000	12 570 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 409 000	12 570 000	0	0
Stock	0	0	0	8 810 000
Total Investments	0	0	0	0
Cash, Bank	88 000	137 000	2 755 000	44 000
Total Current Assets	371 000	806 000	4 470 000	10 819 000
Total Assets	12 781 000	13 376 000	4 470 000	10 819 000
Total Equity	432 000	1 215 000	1 942 000	2 045 000
Short-Term Group Debt	58 000	58 000	2 502 000	2 562 000
Total Long-Term Debt	11 302 000	11 002 000	0	6 200 000
Creditors	943 000	1 096 000	25 000	12 000
Unpaid Taxes	25 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	20 000	6 000	0	0
Total Current Debt	1 046 000	1 160 000	2 528 000	2 574 000
Total Equity and Debt	12 781 000	13 376 000	4 470 000	10 819 000

Financial indicators	2021	2020	2019	2018
Return on Equity	−181,02 %	−59,92 %	73,17 %	−0,98 %
Debt-to-Equity Ratio	26,16	9,06	0	3,03
Operating Profit Margin	−42,13 %	−66,58 %	18,31 %	23,53 %
Current Ratio	0,35	0,69	1,77	4,2
Quick Ratio	0,35	0,69	1,77	−1,73
Equity Ratio	0,03	0,09	0,43	0,19
Gross Profit Margin	100 %	100 %	25,7 %	100 %