BIANCA EIENDOM AS

1360 FORNEBU

Finances

Share Ownership

Return on Equity

−2 767,32 %

Current Ratio

Debt-to-Equity Ratio

2,2

Key figures (NOK)	2022	2021	2020	2019
Revenue	76 801 000	0	0	0
Net Income	−11 346 000	−1 256 000	−2 043 000	−1 202 000
Total Assets	107 103 000	149 189 000	100 336 000	45 193 000
Total Equity	410 000	130 000	60 000	−1 172 000

Income (NOK)	2022	2021	2020	2019
Revenue	76 801 000	0	0	0
Expenditure	89 130 000	439 000	1 890 000	1 133 000
Operating Profit	−12 329 000	−438 000	−1 890 000	−1 133 000
Financial Income	0	0	0	0
Financial Costs	2 219 000	1 172 000	1 069 000	69 000
Financial Balance	−2 219 000	−1 172 000	−1 069 000	−69 000
Earnings Before Tax	−14 547 000	−1 610 000	−2 959 000	−1 202 000
Tax	−3 201 000	−354 000	−915 000	0
Net Income	−11 346 000	−1 256 000	−2 043 000	−1 202 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 738 000	48 000	0	0
Total Current Assets	105 365 000	149 141 000	100 336 000	45 193 000
Total Assets	107 103 000	149 189 000	100 336 000	45 193 000
Total Retained Equity	380 000	100 000	30 000	−1 202 000
Total Equity	410 000	130 000	60 000	−1 172 000
Total Long-Term Debt	900 000	0	0	0
Total Current Debt	105 794 000	149 059 000	100 276 000	46 365 000
Total Equity and Debt	107 103 000	149 189 000	100 336 000	45 193 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	76 801 000	0	0	0
Other Income	0	0	0	0
Revenue	76 801 000	0	0	0
Cost of Goods Sold	89 071 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	14 000	0	0
Impairment	0	0	0	0
Expenditure	89 130 000	439 000	1 890 000	1 133 000
Operating Profit	−12 329 000	−438 000	−1 890 000	−1 133 000
Financial Income	0	0	0	0
Financial Costs	2 219 000	1 172 000	1 069 000	69 000
Financial Balance	−2 219 000	−1 172 000	−1 069 000	−69 000
Dividends	0	0	0	0
Net Income	−11 346 000	−1 256 000	−2 043 000	−1 202 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 738 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	48 000	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	48 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 738 000	48 000	0	0
Stock	86 284 000	143 111 000	95 991 000	45 163 000
Total Investments	0	0	0	0
Cash, Bank	30 000	30 000	30 000	30 000
Total Current Assets	105 365 000	149 141 000	100 336 000	45 193 000
Total Assets	107 103 000	149 189 000	100 336 000	45 193 000
Total Equity	410 000	130 000	60 000	−1 172 000
Short-Term Group Debt	57 505 000	42 590 000	34 944 000	9 740 000
Total Long-Term Debt	900 000	0	0	0
Creditors	659 000	1 042 000	1 127 000	226 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	18 000	0	0	6 000 000
Total Current Debt	105 794 000	149 059 000	100 276 000	46 365 000
Total Equity and Debt	107 103 000	149 189 000	100 336 000	45 193 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2 767,32 %	−966,15 %	−3 405 %	102,56 %
Debt-to-Equity Ratio	2,2	0	0	−0
Operating Profit Margin	−16,05 %	-	-	-
Current Ratio	1	1	1	0,97
Quick Ratio	5,4	25,07	23,42	37,6
Equity Ratio	0	0	0	−0,03
Gross Profit Margin	−15,98 %	-	-	-