BOLIG SOLUTIONS AS

1386 ASKER

Finances

Share Ownership

Return on Equity

44,53 %

Current Ratio

1,43

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 786 000	5 097 000	5 961 000	5 221 000
Net Income	411 000	123 000	170 000	234 000
Total Assets	1 971 000	1 642 000	1 418 000	2 108 000
Total Equity	923 000	953 000	830 000	660 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 786 000	5 097 000	5 961 000	5 221 000
Expenditure	6 217 000	4 952 000	6 019 000	4 873 000
Operating Profit	570 000	145 000	−58 000	347 000
Financial Income	0	0	545 000	2 000
Financial Costs	6 000	6 000	316 000	45 000
Financial Balance	−6 000	−6 000	229 000	−43 000
Earnings Before Tax	564 000	139 000	170 000	304 000
Tax	152 000	15 000	0	70 000
Net Income	411 000	123 000	170 000	234 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	478 000	511 000	650 000	559 000
Total Current Assets	1 493 000	1 131 000	767 000	1 548 000
Total Assets	1 971 000	1 642 000	1 418 000	2 108 000
Total Retained Equity	1 338 000	926 000	803 000	633 000
Total Equity	923 000	953 000	830 000	660 000
Total Long-Term Debt	6 000	92 000	135 000	0
Total Current Debt	1 042 000	597 000	452 000	1 448 000
Total Equity and Debt	1 971 000	1 642 000	1 418 000	2 108 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 783 000	5 097 000	5 961 000	5 221 000
Other Income	3 000	0	0	0
Revenue	6 786 000	5 097 000	5 961 000	5 221 000
Cost of Goods Sold	3 477 000	3 324 000	3 712 000	2 223 000
Salary Costs	1 483 000	895 000	1 166 000	1 305 000
Depreciation	122 000	140 000	136 000	144 000
Impairment	0	0	0	0
Expenditure	6 217 000	4 952 000	6 019 000	4 873 000
Operating Profit	570 000	145 000	−58 000	347 000
Financial Income	0	0	545 000	2 000
Financial Costs	6 000	6 000	316 000	45 000
Financial Balance	−6 000	−6 000	229 000	−43 000
Dividends	0	0	0	0
Net Income	411 000	123 000	170 000	234 000

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	478 000	511 000	650 000	555 000
Total Tangible Assets	478 000	511 000	650 000	555 000
Total Fiancial Fixed Assets	0	0	0	4 000
Total Fixed Assets	478 000	511 000	650 000	559 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	537 000	51 000	135 000	797 000
Total Current Assets	1 493 000	1 131 000	767 000	1 548 000
Total Assets	1 971 000	1 642 000	1 418 000	2 108 000
Total Equity	923 000	953 000	830 000	660 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	92 000	135 000	0
Creditors	40 000	241 000	129 000	822 000
Unpaid Taxes	363 000	113 000	49 000	108 000
Dividends	0	0	0	0
Other Current Debt	514 000	229 000	275 000	448 000
Total Current Debt	1 042 000	597 000	452 000	1 448 000
Total Equity and Debt	1 971 000	1 642 000	1 418 000	2 108 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,53 %	12,91 %	20,48 %	35,45 %
Debt-to-Equity Ratio	0,01	0,1	0,16	0
Operating Profit Margin	8,4 %	2,84 %	−0,97 %	6,65 %
Current Ratio	1,43	1,89	1,7	1,07
Quick Ratio	1,43	1,89	1,7	1,07
Equity Ratio	0,47	0,58	0,59	0,31
Gross Profit Margin	48,76 %	34,79 %	37,73 %	57,42 %