B7 BOLIG SYD AS

0191 OSLO

Finances

Share Ownership

Return on Equity

−6,58 %

Current Ratio

3,13

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	900 000	536 000	242 645 000	211 954 000
Net Income	−1 370 000	−2 285 000	37 885 000	32 093 000
Total Assets	21 050 000	21 396 000	45 605 000	326 724 000
Total Equity	20 828 000	20 170 000	22 610 000	44 726 000

Income (NOK)	2022	2021	2020	2019
Revenue	900 000	536 000	242 645 000	211 954 000
Expenditure	3 265 000	3 916 000	194 075 000	170 809 000
Operating Profit	−2 365 000	−3 380 000	48 570 000	41 145 000
Financial Income	621 000	509 000	3 284 000	5 002 000
Financial Costs	13 000	58 000	3 284 000	5 002 000
Financial Balance	608 000	451 000	0	0
Earnings Before Tax	−1 757 000	−2 929 000	48 570 000	41 145 000
Tax	−386 000	−644 000	10 686 000	9 052 000
Net Income	−1 370 000	−2 285 000	37 885 000	32 093 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 668 000	20 032 000	23 138 000	0
Total Current Assets	382 000	1 364 000	22 467 000	326 724 000
Total Assets	21 050 000	21 396 000	45 605 000	326 724 000
Total Retained Equity	6 771 000	8 141 000	10 582 000	32 697 000
Total Equity	20 828 000	20 170 000	22 610 000	44 726 000
Total Long-Term Debt	100 000	0	603 000	262 187 000
Total Current Debt	122 000	1 226 000	22 392 000	19 811 000
Total Equity and Debt	21 050 000	21 396 000	45 605 000	326 724 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	900 000	536 000	242 645 000	211 954 000
Revenue	900 000	536 000	242 645 000	211 954 000
Cost of Goods Sold	3 017 000	3 436 000	193 102 000	171 006 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 265 000	3 916 000	194 075 000	170 809 000
Operating Profit	−2 365 000	−3 380 000	48 570 000	41 145 000
Financial Income	621 000	509 000	3 284 000	5 002 000
Financial Costs	13 000	58 000	3 284 000	5 002 000
Financial Balance	608 000	451 000	0	0
Dividends	0	0	60 000 000	0
Net Income	−1 370 000	−2 285 000	37 885 000	32 093 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	86 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	20 668 000	19 947 000	23 138 000	0
Total Fixed Assets	20 668 000	20 032 000	23 138 000	0
Stock	0	0	0	136 492 000
Total Investments	0	0	0	0
Cash, Bank	382 000	1 364 000	13 567 000	3 362 000
Total Current Assets	382 000	1 364 000	22 467 000	326 724 000
Total Assets	21 050 000	21 396 000	45 605 000	326 724 000
Total Equity	20 828 000	20 170 000	22 610 000	44 726 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	100 000	0	603 000	262 187 000
Creditors	16 000	63 000	305 000	4 811 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	60 000 000	0
Other Current Debt	106 000	1 163 000	2 500 000	15 000 000
Total Current Debt	122 000	1 226 000	22 392 000	19 811 000
Total Equity and Debt	21 050 000	21 396 000	45 605 000	326 724 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,58 %	−11,33 %	167,56 %	71,75 %
Debt-to-Equity Ratio	0	0	0,03	5,86
Operating Profit Margin	−262,78 %	−630,6 %	20,02 %	19,41 %
Current Ratio	3,13	1,11	1	16,49
Quick Ratio	3,13	1,11	1	−2,8
Equity Ratio	0,99	0,94	0,5	0,14
Gross Profit Margin	−235,22 %	−541,04 %	20,42 %	19,32 %