BOLIG VEST AS

0277 OSLO

Finances

Share Ownership

Return on Equity

20,77 %

Current Ratio

Debt-to-Equity Ratio

−2,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	180 000	180 000
Net Income	−2 902 000	0	−6 073 000	−1 505 000
Total Assets	19 275 000	14 722 000	19 400 000	23 933 000
Total Equity	−13 972 000	−4 094 000	−8 990 000	−2 918 000

Income (NOK)	2022	2020	2019
Revenue	0	180 000	180 000
Expenditure	264 000	5 002 000	60 000
Operating Profit	−264 000	−4 822 000	120 000
Financial Income	0	0	0
Financial Costs	2 638 000	1 251 000	1 624 000
Financial Balance	−2 638 000	−1 251 000	−1 624 000
Earnings Before Tax	−2 902 000	−6 073 000	−1 505 000
Tax	0	0	0
Net Income	−2 902 000	−6 073 000	−1 505 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 275 000	14 722 000	14 722 000	14 722 000
Total Current Assets	1 000	0	4 678 000	9 211 000
Total Assets	19 275 000	14 722 000	19 400 000	23 933 000
Total Retained Equity	−14 022 000	−4 144 000	−9 040 000	−2 968 000
Total Equity	−13 972 000	−4 094 000	−8 990 000	−2 918 000
Total Long-Term Debt	32 972 000	18 816 000	28 048 000	22 566 000
Total Current Debt	276 000	0	342 000	4 284 000
Total Equity and Debt	19 275 000	14 722 000	19 400 000	23 933 000

Cash flow (NOK)	2022	2020	2019
Sales Income	0	0	180 000
Other Income	0	180 000	0
Revenue	0	180 000	180 000
Cost of Goods Sold	0	0	0
Salary Costs	5 000	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	264 000	5 002 000	60 000
Operating Profit	−264 000	−4 822 000	120 000
Financial Income	0	0	0
Financial Costs	2 638 000	1 251 000	1 624 000
Financial Balance	−2 638 000	−1 251 000	−1 624 000
Dividends	0	0	0
Net Income	−2 902 000	−6 073 000	−1 505 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 812 000	14 722 000	14 722 000	14 722 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 812 000	14 722 000	14 722 000	14 722 000
Total Fiancial Fixed Assets	4 463 000	0	0	0
Total Fixed Assets	19 275 000	14 722 000	14 722 000	14 722 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	0	215 000	2 000
Total Current Assets	1 000	0	4 678 000	9 211 000
Total Assets	19 275 000	14 722 000	19 400 000	23 933 000
Total Equity	−13 972 000	−4 094 000	−8 990 000	−2 918 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	32 972 000	18 816 000	28 048 000	22 566 000
Creditors	0	0	29 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	276 000	0	313 000	4 284 000
Total Current Debt	276 000	0	342 000	4 284 000
Total Equity and Debt	19 275 000	14 722 000	19 400 000	23 933 000

Financial indicators	2022	2021	2020	2019
Return on Equity	20,77 %	−0 %	67,55 %	51,58 %
Debt-to-Equity Ratio	−2,36	−4,6	−3,12	−7,73
Operating Profit Margin	-	-	−2 678,89 %	66,67 %
Current Ratio	0	-	13,68	2,15
Quick Ratio	0	-	13,68	2,15
Equity Ratio	−0,72	−0,28	−0,46	−0,12
Gross Profit Margin	-	-	100 %	100 %