BOLIG-MESTEREN AS

5308 KLEPPESTØ

Finances

Share Ownership

Return on Equity

18,24 %

Current Ratio

Debt-to-Equity Ratio

0,47

Key figures (NOK)	2021	2020	2019	2018
Revenue	477 000	1 063 000	705 000	361 000
Net Income	164 000	384 000	234 000	88 000
Total Assets	1 902 000	1 924 000	1 908 000	156 000
Total Equity	899 000	735 000	351 000	118 000

Income (NOK)	2021	2020	2019	2018
Revenue	477 000	1 063 000	705 000	361 000
Expenditure	267 000	571 000	405 000	247 000
Operating Profit	210 000	492 000	300 000	114 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	210 000	492 000	300 000	114 000
Tax	46 000	108 000	66 000	26 000
Net Income	164 000	384 000	234 000	88 000

Balance (NOK)	2021	2020	2019	2018
Total Fixed Assets	1 900 000	1 900 000	1 900 000	0
Total Current Assets	2 000	24 000	8 000	156 000
Total Assets	1 902 000	1 924 000	1 908 000	156 000
Total Retained Equity	869 000	705 000	321 000	88 000
Total Equity	899 000	735 000	351 000	118 000
Total Long-Term Debt	420 000	740 000	1 318 000	0
Total Current Debt	583 000	450 000	238 000	38 000
Total Equity and Debt	1 902 000	1 924 000	1 908 000	156 000

Cash flow (NOK)	2021	2020	2019	2018
Sales Income	633 000	1 063 000	705 000	361 000
Other Income	−156 000	0	0	0
Revenue	477 000	1 063 000	705 000	361 000
Cost of Goods Sold	169 000	461 000	330 000	115 000
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	267 000	571 000	405 000	247 000
Operating Profit	210 000	492 000	300 000	114 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	164 000	384 000	234 000	88 000

Balance details (NOK)	2021	2020	2019	2018
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 900 000	1 900 000	1 900 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 900 000	1 900 000	1 900 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 900 000	1 900 000	1 900 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	14 000	0	30 000
Total Current Assets	2 000	24 000	8 000	156 000
Total Assets	1 902 000	1 924 000	1 908 000	156 000
Total Equity	899 000	735 000	351 000	118 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	420 000	740 000	1 318 000	0
Creditors	50 000	53 000	94 000	0
Unpaid Taxes	415 000	94 000	79 000	10 000
Dividends	0	0	0	0
Other Current Debt	71 000	195 000	0	0
Total Current Debt	583 000	450 000	238 000	38 000
Total Equity and Debt	1 902 000	1 924 000	1 908 000	156 000

Financial indicators	2021	2020	2019	2018
Return on Equity	18,24 %	52,24 %	66,67 %	74,58 %
Debt-to-Equity Ratio	0,47	1,01	3,75	0
Operating Profit Margin	44,03 %	46,28 %	42,55 %	31,58 %
Current Ratio	0	0,05	0,03	4,11
Quick Ratio	0	0,05	0,03	4,11
Equity Ratio	0,47	0,38	0,18	0,76
Gross Profit Margin	64,57 %	56,63 %	53,19 %	68,14 %