BOLIGOPP AS

7037 TRONDHEIM

Finances

Share Ownership

Return on Equity

188,42 %

Current Ratio

0,92

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 860 000	4 773 000	3 965 000	62 000
Net Income	586 000	656 000	−544 000	−235 000
Total Assets	993 000	1 474 000	1 394 000	27 000
Total Equity	311 000	−98 000	−754 000	−210 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 860 000	4 773 000	3 965 000	62 000
Expenditure	4 144 000	4 116 000	4 500 000	294 000
Operating Profit	716 000	656 000	−533 000	−232 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	10 000	2 000
Financial Balance	−1 000	0	−10 000	−2 000
Earnings Before Tax	715 000	656 000	−544 000	−235 000
Tax	129 000	0	0	0
Net Income	586 000	656 000	−544 000	−235 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	377 000	434 000	256 000	0
Total Current Assets	617 000	1 040 000	1 137 000	27 000
Total Assets	993 000	1 474 000	1 394 000	27 000
Total Retained Equity	281 000	−123 000	−778 000	−235 000
Total Equity	311 000	−98 000	−754 000	−210 000
Total Long-Term Debt	14 000	0	0	0
Total Current Debt	668 000	1 572 000	2 148 000	237 000
Total Equity and Debt	993 000	1 474 000	1 394 000	27 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 860 000	4 739 000	3 965 000	62 000
Other Income	0	34 000	0	0
Revenue	4 860 000	4 773 000	3 965 000	62 000
Cost of Goods Sold	76 000	60 000	1 103 000	0
Salary Costs	3 390 000	3 507 000	2 977 000	243 000
Depreciation	106 000	71 000	29 000	0
Impairment	0	0	0	0
Expenditure	4 144 000	4 116 000	4 500 000	294 000
Operating Profit	716 000	656 000	−533 000	−232 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	10 000	2 000
Financial Balance	−1 000	0	−10 000	−2 000
Dividends	177 000	0	0	0
Net Income	586 000	656 000	−544 000	−235 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	377 000	434 000	256 000	0
Total Tangible Assets	377 000	434 000	256 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	377 000	434 000	256 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	500 000	241 000	469 000	13 000
Total Current Assets	617 000	1 040 000	1 137 000	27 000
Total Assets	993 000	1 474 000	1 394 000	27 000
Total Equity	311 000	−98 000	−754 000	−210 000
Short-Term Group Debt	0	0	0	25 000
Total Long-Term Debt	14 000	0	0	0
Creditors	13 000	27 000	169 000	16 000
Unpaid Taxes	269 000	443 000	302 000	70 000
Dividends	177 000	0	0	0
Other Current Debt	272 000	1 103 000	1 677 000	126 000
Total Current Debt	668 000	1 572 000	2 148 000	237 000
Total Equity and Debt	993 000	1 474 000	1 394 000	27 000

Financial indicators	2022	2021	2020	2019
Return on Equity	188,42 %	−669,39 %	72,15 %	111,9 %
Debt-to-Equity Ratio	0,05	−0	−0	−0
Operating Profit Margin	14,73 %	13,74 %	−13,44 %	−374,19 %
Current Ratio	0,92	0,66	0,53	0,11
Quick Ratio	0,92	0,66	0,53	0,11
Equity Ratio	0,31	−0,07	−0,54	−7,78
Gross Profit Margin	98,44 %	98,74 %	72,18 %	100 %