B.I. BOLIG AS

3210 SANDEFJORD

Finances

Share Ownership

Return on Equity

6,04 %

Current Ratio

6,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	255 000	208 000	224 000	165 000
Net Income	128 000	82 000	77 000	31 000
Total Assets	2 155 000	2 015 000	2 815 000	2 775 000
Total Equity	2 118 000	278 000	196 000	119 000

Income (NOK)	2022	2021	2020	2019
Revenue	255 000	208 000	224 000	165 000
Expenditure	92 000	81 000	91 000	82 000
Operating Profit	163 000	126 000	132 000	84 000
Financial Income	1 000	0	0	0
Financial Costs	0	21 000	34 000	45 000
Financial Balance	1 000	−21 000	−34 000	−45 000
Earnings Before Tax	164 000	105 000	98 000	39 000
Tax	36 000	23 000	22 000	9 000
Net Income	128 000	82 000	77 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 916 000	1 897 000	1 897 000	1 897 000
Total Current Assets	240 000	117 000	917 000	877 000
Total Assets	2 155 000	2 015 000	2 815 000	2 775 000
Total Retained Equity	376 000	248 000	166 000	89 000
Total Equity	2 118 000	278 000	196 000	119 000
Total Long-Term Debt	0	0	881 000	930 000
Total Current Debt	37 000	1 737 000	1 738 000	1 726 000
Total Equity and Debt	2 155 000	2 015 000	2 815 000	2 775 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	255 000	208 000	224 000	165 000
Revenue	255 000	208 000	224 000	165 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	5 000	0	0	0
Impairment	0	0	0	0
Expenditure	92 000	81 000	91 000	82 000
Operating Profit	163 000	126 000	132 000	84 000
Financial Income	1 000	0	0	0
Financial Costs	0	21 000	34 000	45 000
Financial Balance	1 000	−21 000	−34 000	−45 000
Dividends	0	0	0	0
Net Income	128 000	82 000	77 000	31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 897 000	1 897 000	1 897 000	1 897 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	0	0	0
Total Tangible Assets	1 916 000	1 897 000	1 897 000	1 897 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 916 000	1 897 000	1 897 000	1 897 000
Stock	0	0	0	0
Total Investments	0	2 000	2 000	2 000
Cash, Bank	220 000	100 000	901 000	200 000
Total Current Assets	240 000	117 000	917 000	877 000
Total Assets	2 155 000	2 015 000	2 815 000	2 775 000
Total Equity	2 118 000	278 000	196 000	119 000
Short-Term Group Debt	1 000	1 712 000	1 712 000	1 712 000
Total Long-Term Debt	0	0	881 000	930 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	4 000	5 000
Total Current Debt	37 000	1 737 000	1 738 000	1 726 000
Total Equity and Debt	2 155 000	2 015 000	2 815 000	2 775 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,04 %	29,5 %	39,29 %	26,05 %
Debt-to-Equity Ratio	0	0	4,49	7,82
Operating Profit Margin	63,92 %	60,58 %	58,93 %	50,91 %
Current Ratio	6,49	0,07	0,53	0,51
Quick Ratio	6,49	0,07	0,53	0,51
Equity Ratio	0,98	0,14	0,07	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %