BOLIG1 AS

4032 STAVANGER

Finances

Share Ownership

Return on Equity

52,35 %

Current Ratio

0,01

Debt-to-Equity Ratio

−1,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	215 000	79 000	0	11 000
Net Income	−848 000	−140 000	−196 000	−931 000
Total Assets	3 518 000	4 289 000	3 442 000	3 349 000
Total Equity	−1 620 000	−772 000	−1 522 000	−1 326 000

Income (NOK)	2022	2021	2020	2019
Revenue	215 000	79 000	0	11 000
Expenditure	126 000	75 000	28 000	831 000
Operating Profit	89 000	5 000	−28 000	−821 000
Financial Income	4 000	26 000	0	0
Financial Costs	941 000	170 000	167 000	110 000
Financial Balance	−937 000	−144 000	−167 000	−110 000
Earnings Before Tax	−848 000	−140 000	−196 000	−931 000
Tax	0	0	0	0
Net Income	−848 000	−140 000	−196 000	−931 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 482 000	3 482 000	3 405 000	3 332 000
Total Current Assets	36 000	807 000	37 000	16 000
Total Assets	3 518 000	4 289 000	3 442 000	3 349 000
Total Retained Equity	−1 650 000	−802 000	−1 552 000	−1 356 000
Total Equity	−1 620 000	−772 000	−1 522 000	−1 326 000
Total Long-Term Debt	2 544 000	2 673 000	2 808 000	2 935 000
Total Current Debt	2 594 000	2 388 000	2 155 000	1 740 000
Total Equity and Debt	3 518 000	4 289 000	3 442 000	3 349 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	215 000	79 000	0	11 000
Other Income	0	0	0	0
Revenue	215 000	79 000	0	11 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	126 000	75 000	28 000	831 000
Operating Profit	89 000	5 000	−28 000	−821 000
Financial Income	4 000	26 000	0	0
Financial Costs	941 000	170 000	167 000	110 000
Financial Balance	−937 000	−144 000	−167 000	−110 000
Dividends	0	0	0	0
Net Income	−848 000	−140 000	−196 000	−931 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 482 000	3 482 000	3 405 000	3 332 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 482 000	3 482 000	3 405 000	3 332 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 482 000	3 482 000	3 405 000	3 332 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	8 000	32 000	16 000
Total Current Assets	36 000	807 000	37 000	16 000
Total Assets	3 518 000	4 289 000	3 442 000	3 349 000
Total Equity	−1 620 000	−772 000	−1 522 000	−1 326 000
Short-Term Group Debt	2 251 000	2 226 000	2 083 000	1 612 000
Total Long-Term Debt	2 544 000	2 673 000	2 808 000	2 935 000
Creditors	68 000	160 000	73 000	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	15 000	2 000	0	125 000
Total Current Debt	2 594 000	2 388 000	2 155 000	1 740 000
Total Equity and Debt	3 518 000	4 289 000	3 442 000	3 349 000

Financial indicators	2022	2021	2020	2019
Return on Equity	52,35 %	18,13 %	12,88 %	70,21 %
Debt-to-Equity Ratio	−1,57	−3,46	−1,84	−2,21
Operating Profit Margin	41,4 %	6,33 %	-	−7 463,64 %
Current Ratio	0,01	0,34	0,02	0,01
Quick Ratio	0,01	0,34	0,02	0,01
Equity Ratio	−0,46	−0,18	−0,44	−0,4
Gross Profit Margin	100 %	100 %	-	100 %