B7 BOLIG VEST AS

0191 OSLO

Finances

Share Ownership

Return on Equity

−8,19 %

Current Ratio

0,07

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	−500 000	0	29 273 000	288 465 000
Net Income	−3 108 000	−2 744 000	14 553 000	44 244 000
Total Assets	41 126 000	40 998 000	45 917 000	58 743 000
Total Equity	37 950 000	39 420 000	37 696 000	23 143 000

Income (NOK)	2022	2021	2020	2019
Revenue	−500 000	0	29 273 000	288 465 000
Expenditure	4 730 000	4 197 000	12 168 000	232 295 000
Operating Profit	−5 231 000	−4 197 000	17 105 000	56 170 000
Financial Income	1 246 000	679 000	1 678 000	5 568 000
Financial Costs	0	0	126 000	5 014 000
Financial Balance	1 246 000	679 000	1 552 000	554 000
Earnings Before Tax	−3 985 000	−3 518 000	18 657 000	56 723 000
Tax	−877 000	−774 000	4 105 000	12 479 000
Net Income	−3 108 000	−2 744 000	14 553 000	44 244 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 890 000	40 131 000	35 710 000	55 241 000
Total Current Assets	236 000	867 000	10 207 000	3 501 000
Total Assets	41 126 000	40 998 000	45 917 000	58 743 000
Total Retained Equity	14 374 000	17 482 000	20 226 000	5 674 000
Total Equity	37 950 000	39 420 000	37 696 000	23 143 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	3 176 000	1 578 000	8 221 000	35 600 000
Total Equity and Debt	41 126 000	40 998 000	45 917 000	58 743 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	−500 000	0	29 273 000	288 465 000
Revenue	−500 000	0	29 273 000	288 465 000
Cost of Goods Sold	4 442 000	3 800 000	12 043 000	232 429 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	4 730 000	4 197 000	12 168 000	232 295 000
Operating Profit	−5 231 000	−4 197 000	17 105 000	56 170 000
Financial Income	1 246 000	679 000	1 678 000	5 568 000
Financial Costs	0	0	126 000	5 014 000
Financial Balance	1 246 000	679 000	1 552 000	554 000
Dividends	0	0	0	0
Net Income	−3 108 000	−2 744 000	14 553 000	44 244 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	499 000	84 000	571 000	528 000
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	40 391 000	40 046 000	35 139 000	54 713 000
Total Fixed Assets	40 890 000	40 131 000	35 710 000	55 241 000
Stock	0	0	0	1 193 000
Total Investments	0	0	0	0
Cash, Bank	179 000	309 000	9 450 000	2 308 000
Total Current Assets	236 000	867 000	10 207 000	3 501 000
Total Assets	41 126 000	40 998 000	45 917 000	58 743 000
Total Equity	37 950 000	39 420 000	37 696 000	23 143 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	56 000	70 000	74 000	6 258 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 120 000	1 508 000	4 000 000	29 342 000
Total Current Debt	3 176 000	1 578 000	8 221 000	35 600 000
Total Equity and Debt	41 126 000	40 998 000	45 917 000	58 743 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,19 %	−6,96 %	38,61 %	191,18 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1 046,2 %	-	58,43 %	19,47 %
Current Ratio	0,07	0,55	1,24	0,1
Quick Ratio	0,07	0,55	1,24	0,1
Equity Ratio	0,92	0,96	0,82	0,39
Gross Profit Margin	988,4 %	-	58,86 %	19,43 %