FORSØKET BOLIGER AS

9007 TROMSØ

Finances

Share Ownership

Return on Equity

717,87 %

Current Ratio

0,96

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	39 525 000	64 532 000	84 074 000	839 000
Net Income	−6 346 000	−7 152 000	11 810 000	251 000
Total Assets	19 808 000	177 988 000	100 697 000	16 200 000
Total Equity	−884 000	5 463 000	12 614 000	804 000

Income (NOK)	2022	2021	2020	2019
Revenue	39 525 000	64 532 000	84 074 000	839 000
Expenditure	47 058 000	73 704 000	68 932 000	515 000
Operating Profit	−7 533 000	−9 172 000	15 143 000	323 000
Financial Income	0	0	2 000	0
Financial Costs	0	−3 000	3 000	2 000
Financial Balance	0	3 000	−1 000	−2 000
Earnings Before Tax	−7 533 000	−9 169 000	15 141 000	322 000
Tax	−1 186 000	−2 017 000	3 331 000	71 000
Net Income	−6 346 000	−7 152 000	11 810 000	251 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	16 047 000
Total Current Assets	19 808 000	177 988 000	100 697 000	154 000
Total Assets	19 808 000	177 988 000	100 697 000	16 200 000
Total Retained Equity	−914 000	5 438 000	12 590 000	780 000
Total Equity	−884 000	5 463 000	12 614 000	804 000
Total Long-Term Debt	0	1 499 000	2 140 000	185 000
Total Current Debt	20 691 000	171 027 000	85 942 000	15 211 000
Total Equity and Debt	19 808 000	177 988 000	100 697 000	16 200 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	39 525 000	64 532 000	84 074 000	839 000
Revenue	39 525 000	64 532 000	84 074 000	839 000
Cost of Goods Sold	46 839 000	73 398 000	67 293 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	147 000
Impairment	0	0	0	0
Expenditure	47 058 000	73 704 000	68 932 000	515 000
Operating Profit	−7 533 000	−9 172 000	15 143 000	323 000
Financial Income	0	0	2 000	0
Financial Costs	0	−3 000	3 000	2 000
Financial Balance	0	3 000	−1 000	−2 000
Dividends	0	0	0	0
Net Income	−6 346 000	−7 152 000	11 810 000	251 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	16 047 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	16 047 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	16 047 000
Stock	958 000	28 713 000	15 863 000	0
Total Investments	0	0	0	0
Cash, Bank	17 472 000	628 000	684 000	5 000
Total Current Assets	19 808 000	177 988 000	100 697 000	154 000
Total Assets	19 808 000	177 988 000	100 697 000	16 200 000
Total Equity	−884 000	5 463 000	12 614 000	804 000
Short-Term Group Debt	0	7 000 000	7 000 000	12 126 000
Total Long-Term Debt	0	1 499 000	2 140 000	185 000
Creditors	12 959 000	15 035 000	4 196 000	15 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	7 420 000	282 000	120 000	3 000 000
Total Current Debt	20 691 000	171 027 000	85 942 000	15 211 000
Total Equity and Debt	19 808 000	177 988 000	100 697 000	16 200 000

Financial indicators	2022	2021	2020	2019
Return on Equity	717,87 %	−130,92 %	93,63 %	31,22 %
Debt-to-Equity Ratio	−0	0,27	0,17	0,23
Operating Profit Margin	−19,06 %	−14,21 %	18,01 %	38,5 %
Current Ratio	0,96	1,04	1,17	0,01
Quick Ratio	1	1,25	1,44	0,01
Equity Ratio	−0,04	0,03	0,13	0,05
Gross Profit Margin	−18,5 %	−13,74 %	19,96 %	100 %