KRISTIAN BOGNERUDS VEI 37 AS

0181 OSLO

Finances

Share Ownership

Return on Equity

−309,92 %

Current Ratio

0,04

Debt-to-Equity Ratio

38,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 000	48 000	337 000	365 000
Net Income	−375 000	−84 000	112 000	−5 000
Total Assets	5 159 000	5 068 000	5 058 000	5 067 000
Total Equity	121 000	496 000	580 000	468 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 000	48 000	337 000	365 000
Expenditure	309 000	136 000	87 000	281 000
Operating Profit	−298 000	−88 000	251 000	84 000
Financial Income	0	0	8 000	7 000
Financial Costs	183 000	20 000	116 000	98 000
Financial Balance	−183 000	−20 000	−108 000	−91 000
Earnings Before Tax	−481 000	−108 000	143 000	−7 000
Tax	−106 000	−24 000	32 000	−2 000
Net Income	−375 000	−84 000	112 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 146 000	5 040 000	5 021 000	5 017 000
Total Current Assets	13 000	28 000	37 000	49 000
Total Assets	5 159 000	5 068 000	5 058 000	5 067 000
Total Retained Equity	91 000	466 000	550 000	438 000
Total Equity	121 000	496 000	580 000	468 000
Total Long-Term Debt	4 715 000	4 572 000	4 431 000	4 599 000
Total Current Debt	323 000	0	48 000	0
Total Equity and Debt	5 159 000	5 068 000	5 058 000	5 067 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	12 000	48 000	337 000	365 000
Revenue	12 000	48 000	337 000	365 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	4 000	4 000	4 000
Impairment	0	0	0	0
Expenditure	309 000	136 000	87 000	281 000
Operating Profit	−298 000	−88 000	251 000	84 000
Financial Income	0	0	8 000	7 000
Financial Costs	183 000	20 000	116 000	98 000
Financial Balance	−183 000	−20 000	−108 000	−91 000
Dividends	0	0	0	0
Net Income	−375 000	−84 000	112 000	−5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	129 000	23 000	0	0
Real Eastate	4 842 000	4 842 000	4 842 000	4 842 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	4 000	8 000
Total Tangible Assets	4 842 000	4 842 000	4 846 000	4 850 000
Total Fiancial Fixed Assets	175 000	175 000	175 000	167 000
Total Fixed Assets	5 146 000	5 040 000	5 021 000	5 017 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	8 000	20 000	1 000
Total Current Assets	13 000	28 000	37 000	49 000
Total Assets	5 159 000	5 068 000	5 058 000	5 067 000
Total Equity	121 000	496 000	580 000	468 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	4 715 000	4 572 000	4 431 000	4 599 000
Creditors	344 000	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	−21 000	0	16 000	0
Total Current Debt	323 000	0	48 000	0
Total Equity and Debt	5 159 000	5 068 000	5 058 000	5 067 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−309,92 %	−16,94 %	19,31 %	−1,07 %
Debt-to-Equity Ratio	38,97	9,22	7,64	9,83
Operating Profit Margin	−2 483,33 %	−183,33 %	74,48 %	23,01 %
Current Ratio	0,04	-	0,77	-
Quick Ratio	0,04	-	0,77	-
Equity Ratio	0,02	0,1	0,11	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %