BOLIG BYGG PARTNER AS

2072 DAL

Finances

Share Ownership

Return on Equity

−50,5 %

Current Ratio

0,86

Debt-to-Equity Ratio

−2,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 317 000	10 456 000	8 606 000	4 548 000
Net Income	153 000	−389 000	−278 000	187 000
Total Assets	3 685 000	2 728 000	2 684 000	2 060 000
Total Equity	−303 000	−456 000	−67 000	211 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 317 000	10 456 000	8 606 000	4 548 000
Expenditure	13 124 000	10 784 000	8 933 000	4 302 000
Operating Profit	194 000	−328 000	−327 000	247 000
Financial Income	0	0	0	0
Financial Costs	41 000	33 000	30 000	10 000
Financial Balance	−41 000	−33 000	−30 000	−10 000
Earnings Before Tax	153 000	−361 000	−357 000	238 000
Tax	0	27 000	−79 000	51 000
Net Income	153 000	−389 000	−278 000	187 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	820 000	946 000	838 000	392 000
Total Current Assets	2 865 000	1 782 000	1 846 000	1 668 000
Total Assets	3 685 000	2 728 000	2 684 000	2 060 000
Total Retained Equity	−328 000	−480 000	−92 000	187 000
Total Equity	−303 000	−456 000	−67 000	211 000
Total Long-Term Debt	646 000	786 000	659 000	243 000
Total Current Debt	3 342 000	2 398 000	2 093 000	1 606 000
Total Equity and Debt	3 685 000	2 728 000	2 684 000	2 060 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 317 000	10 456 000	8 606 000	4 514 000
Other Income	0	0	0	35 000
Revenue	13 317 000	10 456 000	8 606 000	4 548 000
Cost of Goods Sold	856 000	2 043 000	893 000	862 000
Salary Costs	11 011 000	7 643 000	7 049 000	2 886 000
Depreciation	193 000	173 000	124 000	42 000
Impairment	0	0	0	0
Expenditure	13 124 000	10 784 000	8 933 000	4 302 000
Operating Profit	194 000	−328 000	−327 000	247 000
Financial Income	0	0	0	0
Financial Costs	41 000	33 000	30 000	10 000
Financial Balance	−41 000	−33 000	−30 000	−10 000
Dividends	0	0	0	0
Net Income	153 000	−389 000	−278 000	187 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	27 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	16 000	21 000	0	0
Fixtures	804 000	925 000	810 000	374 000
Total Tangible Assets	820 000	946 000	810 000	374 000
Total Fiancial Fixed Assets	0	0	0	18 000
Total Fixed Assets	820 000	946 000	838 000	392 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 682 000	533 000	715 000	371 000
Total Current Assets	2 865 000	1 782 000	1 846 000	1 668 000
Total Assets	3 685 000	2 728 000	2 684 000	2 060 000
Total Equity	−303 000	−456 000	−67 000	211 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	646 000	786 000	659 000	243 000
Creditors	68 000	213 000	21 000	553 000
Unpaid Taxes	1 501 000	956 000	924 000	773 000
Dividends	0	0	0	0
Other Current Debt	1 773 000	1 230 000	1 148 000	246 000
Total Current Debt	3 342 000	2 398 000	2 093 000	1 606 000
Total Equity and Debt	3 685 000	2 728 000	2 684 000	2 060 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−50,5 %	85,31 %	414,93 %	88,63 %
Debt-to-Equity Ratio	−2,13	−1,72	−9,84	1,15
Operating Profit Margin	1,46 %	−3,14 %	−3,8 %	5,43 %
Current Ratio	0,86	0,74	0,88	1,04
Quick Ratio	0,86	0,74	0,88	1,04
Equity Ratio	−0,08	−0,17	−0,02	0,1
Gross Profit Margin	93,57 %	80,46 %	89,62 %	81,05 %