BOLIG NORGE AS

7011 TRONDHEIM

Finances

Return on Equity

7,95 %

Current Ratio

33,27

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 123 000	5 190 000	2 493 000	0
Net Income	13 521 000	29 564 000	−1 907 000	−21 000
Total Assets	172 058 000	158 902 000	180 792 000	23 049 000
Total Equity	170 094 000	156 573 000	99 344 000	23 009 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 123 000	5 190 000	2 493 000	0
Expenditure	6 459 000	5 073 000	4 545 000	30 000
Operating Profit	−336 000	117 000	−2 052 000	−30 000
Financial Income	23 800 000	29 617 000	479 000	3 000
Financial Costs	9 838 000	119 000	872 000	0
Financial Balance	13 962 000	29 498 000	−393 000	3 000
Earnings Before Tax	13 625 000	29 614 000	−2 444 000	−27 000
Tax	104 000	51 000	−538 000	−6 000
Net Income	13 521 000	29 564 000	−1 907 000	−21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	106 713 000	133 147 000	116 514 000	22 853 000
Total Current Assets	65 345 000	25 755 000	64 278 000	196 000
Total Assets	172 058 000	158 902 000	180 792 000	23 049 000
Total Retained Equity	34 855 000	21 333 000	−7 630 000	−21 000
Total Equity	170 094 000	156 573 000	99 344 000	23 009 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 964 000	2 329 000	81 448 000	40 000
Total Equity and Debt	172 058 000	158 902 000	180 792 000	23 049 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 123 000	5 190 000	2 493 000	0
Other Income	0	0	0	0
Revenue	6 123 000	5 190 000	2 493 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	3 697 000	3 576 000	3 459 000	0
Depreciation	3 000	13 000	14 000	0
Impairment	0	0	0	0
Expenditure	6 459 000	5 073 000	4 545 000	30 000
Operating Profit	−336 000	117 000	−2 052 000	−30 000
Financial Income	23 800 000	29 617 000	479 000	3 000
Financial Costs	9 838 000	119 000	872 000	0
Financial Balance	13 962 000	29 498 000	−393 000	3 000
Dividends	0	0	0	0
Net Income	13 521 000	29 564 000	−1 907 000	−21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	393 000	497 000	483 000	6 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	25 000	0	13 000	0
Total Tangible Assets	25 000	0	13 000	0
Total Fiancial Fixed Assets	106 296 000	132 650 000	116 018 000	22 847 000
Total Fixed Assets	106 713 000	133 147 000	116 514 000	22 853 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	40 701 000	10 852 000	10 234 000	196 000
Total Current Assets	65 345 000	25 755 000	64 278 000	196 000
Total Assets	172 058 000	158 902 000	180 792 000	23 049 000
Total Equity	170 094 000	156 573 000	99 344 000	23 009 000
Short-Term Group Debt	0	600 000	80 712 000	0
Total Long-Term Debt	0	0	0	0
Creditors	1 075 000	64 000	55 000	40 000
Unpaid Taxes	544 000	1 289 000	372 000	0
Dividends	0	0	0	0
Other Current Debt	345 000	377 000	310 000	0
Total Current Debt	1 964 000	2 329 000	81 448 000	40 000
Total Equity and Debt	172 058 000	158 902 000	180 792 000	23 049 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,95 %	18,88 %	−1,92 %	−0,09 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−5,49 %	2,25 %	−82,31 %	-
Current Ratio	33,27	11,06	0,79	4,9
Quick Ratio	33,27	11,06	0,79	4,9
Equity Ratio	0,99	0,99	0,55	1
Gross Profit Margin	100 %	100 %	100 %	-