BUVIK BOLIG AS

7075 TILLER

Finances

Share Ownership

Return on Equity

30,77 %

Current Ratio

Debt-to-Equity Ratio

−2,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	30 000	0
Net Income	−520 000	−456 000	−419 000	−325 000
Total Assets	2 155 000	2 008 000	1 517 000	766 000
Total Equity	−1 690 000	−1 170 000	−714 000	−295 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	30 000	0
Expenditure	521 000	585 000	567 000	416 000
Operating Profit	−521 000	−585 000	−537 000	−416 000
Financial Income	0	0	0	0
Financial Costs	146 000	0	0	0
Financial Balance	−146 000	0	0	0
Earnings Before Tax	−667 000	−585 000	−537 000	−416 000
Tax	−147 000	−129 000	−118 000	−92 000
Net Income	−520 000	−456 000	−419 000	−325 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 152 000	2 005 000	1 438 000	731 000
Total Current Assets	3 000	3 000	79 000	35 000
Total Assets	2 155 000	2 008 000	1 517 000	766 000
Total Retained Equity	−1 720 000	−1 200 000	−744 000	−325 000
Total Equity	−1 690 000	−1 170 000	−714 000	−295 000
Total Long-Term Debt	3 845 000	3 119 000	1 986 000	1 011 000
Total Current Debt	1 000	59 000	245 000	49 000
Total Equity and Debt	2 155 000	2 008 000	1 517 000	766 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	30 000	0
Other Income	0	0	0	0
Revenue	0	0	30 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	521 000	585 000	567 000	416 000
Operating Profit	−521 000	−585 000	−537 000	−416 000
Financial Income	0	0	0	0
Financial Costs	146 000	0	0	0
Financial Balance	−146 000	0	0	0
Dividends	0	0	0	0
Net Income	−520 000	−456 000	−419 000	−325 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 152 000	338 000	210 000	92 000
Real Eastate	0	1 667 000	1 229 000	639 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	1 667 000	1 229 000	639 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 152 000	2 005 000	1 438 000	731 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	3 000	79 000	35 000
Total Current Assets	3 000	3 000	79 000	35 000
Total Assets	2 155 000	2 008 000	1 517 000	766 000
Total Equity	−1 690 000	−1 170 000	−714 000	−295 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 845 000	3 119 000	1 986 000	1 011 000
Creditors	1 000	59 000	245 000	49 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	1 000	59 000	245 000	49 000
Total Equity and Debt	2 155 000	2 008 000	1 517 000	766 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,77 %	38,97 %	58,68 %	110,17 %
Debt-to-Equity Ratio	−2,28	−2,67	−2,78	−3,43
Operating Profit Margin	-	-	−1 790 %	-
Current Ratio	3	0,05	0,32	0,71
Quick Ratio	3	0,05	0,32	0,71
Equity Ratio	−0,78	−0,58	−0,47	−0,39
Gross Profit Margin	-	-	100 %	-