BORGERMESTERSVINGEN AS

7045 TRONDHEIM

Finances

Share Ownership

Return on Equity

−2,52 %

Current Ratio

N/A

Debt-to-Equity Ratio

−13,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	468 000	385 000	173 000	0
Net Income	19 000	12 000	−878 000	−2 000
Total Assets	9 781 000	9 760 000	9 843 000	382 000
Total Equity	−755 000	−773 000	−785 000	92 000

Income (NOK)	2022	2021	2020	2019
Revenue	468 000	385 000	173 000	0
Expenditure	144 000	168 000	873 000	2 000
Operating Profit	324 000	217 000	−700 000	−2 000
Financial Income	0	0	0	0
Financial Costs	305 000	205 000	178 000	0
Financial Balance	−305 000	−205 000	−178 000	0
Earnings Before Tax	19 000	12 000	−878 000	−2 000
Tax	0	0	0	0
Net Income	19 000	12 000	−878 000	−2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 754 000	9 754 000	9 754 000	223 000
Total Current Assets	27 000	6 000	90 000	159 000
Total Assets	9 781 000	9 760 000	9 843 000	382 000
Total Retained Equity	−849 000	−868 000	−880 000	−2 000
Total Equity	−755 000	−773 000	−785 000	92 000
Total Long-Term Debt	10 535 000	10 533 000	10 456 000	163 000
Total Current Debt	0	0	172 000	126 000
Total Equity and Debt	9 781 000	9 760 000	9 843 000	382 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	468 000	385 000	173 000	0
Revenue	468 000	385 000	173 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	223 000	0
Expenditure	144 000	168 000	873 000	2 000
Operating Profit	324 000	217 000	−700 000	−2 000
Financial Income	0	0	0	0
Financial Costs	305 000	205 000	178 000	0
Financial Balance	−305 000	−205 000	−178 000	0
Dividends	0	0	0	0
Net Income	19 000	12 000	−878 000	−2 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 754 000	9 754 000	9 754 000	223 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 754 000	9 754 000	9 754 000	223 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 754 000	9 754 000	9 754 000	223 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	27 000	6 000	90 000	159 000
Total Current Assets	27 000	6 000	90 000	159 000
Total Assets	9 781 000	9 760 000	9 843 000	382 000
Total Equity	−755 000	−773 000	−785 000	92 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 535 000	10 533 000	10 456 000	163 000
Creditors	0	0	0	126 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	172 000	0
Total Current Debt	0	0	172 000	126 000
Total Equity and Debt	9 781 000	9 760 000	9 843 000	382 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,52 %	−1,55 %	111,85 %	−2,17 %
Debt-to-Equity Ratio	−13,95	−13,63	−13,32	1,77
Operating Profit Margin	69,23 %	56,36 %	−404,62 %	-
Current Ratio	-	-	0,52	1,26
Quick Ratio	-	-	0,52	1,26
Equity Ratio	−0,08	−0,08	−0,08	0,24
Gross Profit Margin	100 %	100 %	100 %	-