BOLIG EIENDOM AS

7655 VERDAL

Finances

Share Ownership

Return on Equity

25,32 %

Current Ratio

1,49

Debt-to-Equity Ratio

1,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	28 408 000	29 522 000	37 731 000	16 138 000
Net Income	1 848 000	2 766 000	2 765 000	406 000
Total Assets	44 852 000	52 121 000	24 477 000	25 474 000
Total Equity	7 300 000	5 453 000	2 687 000	−78 000

Income (NOK)	2022	2021	2020	2019
Revenue	28 408 000	29 522 000	37 731 000	16 138 000
Expenditure	24 620 000	24 616 000	33 073 000	15 376 000
Operating Profit	3 789 000	4 907 000	4 658 000	761 000
Financial Income	4 000	0	4 000	8 000
Financial Costs	1 477 000	1 362 000	1 150 000	364 000
Financial Balance	−1 473 000	−1 362 000	−1 146 000	−356 000
Earnings Before Tax	2 317 000	3 546 000	3 512 000	406 000
Tax	469 000	780 000	747 000	0
Net Income	1 848 000	2 766 000	2 765 000	406 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	119 000	151 000	72 000	129 000
Total Current Assets	44 734 000	51 970 000	24 405 000	25 345 000
Total Assets	44 852 000	52 121 000	24 477 000	25 474 000
Total Retained Equity	7 270 000	5 423 000	2 657 000	−99 000
Total Equity	7 300 000	5 453 000	2 687 000	−78 000
Total Long-Term Debt	7 562 000	8 962 000	8 992 000	11 622 000
Total Current Debt	29 990 000	37 706 000	12 799 000	13 930 000
Total Equity and Debt	44 852 000	52 121 000	24 477 000	25 474 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	28 371 000	29 461 000	37 731 000	16 138 000
Other Income	38 000	61 000	0	0
Revenue	28 408 000	29 522 000	37 731 000	16 138 000
Cost of Goods Sold	23 530 000	23 752 000	32 091 000	14 632 000
Salary Costs	256 000	256 000	254 000	383 000
Depreciation	57 000	59 000	60 000	60 000
Impairment	0	0	0	0
Expenditure	24 620 000	24 616 000	33 073 000	15 376 000
Operating Profit	3 789 000	4 907 000	4 658 000	761 000
Financial Income	4 000	0	4 000	8 000
Financial Costs	1 477 000	1 362 000	1 150 000	364 000
Financial Balance	−1 473 000	−1 362 000	−1 146 000	−356 000
Dividends	0	0	0	0
Net Income	1 848 000	2 766 000	2 765 000	406 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	13 000	8 000	12 000	33 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	86 000	143 000	60 000	96 000
Total Tangible Assets	86 000	143 000	60 000	96 000
Total Fiancial Fixed Assets	20 000	0	0	0
Total Fixed Assets	119 000	151 000	72 000	129 000
Stock	40 331 000	46 862 000	21 421 000	24 759 000
Total Investments	0	0	0	0
Cash, Bank	4 370 000	2 665 000	2 932 000	550 000
Total Current Assets	44 734 000	51 970 000	24 405 000	25 345 000
Total Assets	44 852 000	52 121 000	24 477 000	25 474 000
Total Equity	7 300 000	5 453 000	2 687 000	−78 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 562 000	8 962 000	8 992 000	11 622 000
Creditors	933 000	0	1 955 000	3 213 000
Unpaid Taxes	0	108 000	108 000	78 000
Dividends	0	0	0	0
Other Current Debt	677 000	1 298 000	898 000	928 000
Total Current Debt	29 990 000	37 706 000	12 799 000	13 930 000
Total Equity and Debt	44 852 000	52 121 000	24 477 000	25 474 000

Financial indicators	2022	2021	2020	2019
Return on Equity	25,32 %	50,72 %	102,9 %	−520,51 %
Debt-to-Equity Ratio	1,04	1,64	3,35	−149
Operating Profit Margin	13,34 %	16,62 %	12,35 %	4,72 %
Current Ratio	1,49	1,38	1,91	1,82
Quick Ratio	−4,33	−5,68	−2,83	−2,34
Equity Ratio	0,16	0,1	0,11	−0
Gross Profit Margin	17,17 %	19,54 %	14,95 %	9,33 %