BOLIGBYGG VEST UTLEIE AS

5012 BERGEN

Finances

Share Ownership

Return on Equity

−643,48 %

Current Ratio

1,15

Debt-to-Equity Ratio

−1 287,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 521 000	1 008 000	450 000	0
Net Income	148 000	−54 000	−211 000	−15 000
Total Assets	29 915 000	29 919 000	15 308 000	7 023 000
Total Equity	−23 000	−171 000	−116 000	94 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 521 000	1 008 000	450 000	0
Expenditure	519 000	465 000	200 000	11 000
Operating Profit	1 002 000	543 000	249 000	−11 000
Financial Income	0	0	0	0
Financial Costs	813 000	613 000	295 000	8 000
Financial Balance	−813 000	−613 000	−295 000	−8 000
Earnings Before Tax	190 000	−70 000	−45 000	−19 000
Tax	42 000	−15 000	166 000	−4 000
Net Income	148 000	−54 000	−211 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	29 543 000	29 717 000	15 232 000	6 900 000
Total Current Assets	372 000	202 000	76 000	123 000
Total Assets	29 915 000	29 919 000	15 308 000	7 023 000
Total Retained Equity	−117 000	−265 000	−211 000	0
Total Equity	−23 000	−171 000	−116 000	94 000
Total Long-Term Debt	29 614 000	29 226 000	15 355 000	6 910 000
Total Current Debt	324 000	864 000	70 000	19 000
Total Equity and Debt	29 915 000	29 919 000	15 308 000	7 023 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 521 000	1 008 000	450 000	0
Revenue	1 521 000	1 008 000	450 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	176 000	151 000	106 000	0
Impairment	0	0	0	0
Expenditure	519 000	465 000	200 000	11 000
Operating Profit	1 002 000	543 000	249 000	−11 000
Financial Income	0	0	0	0
Financial Costs	813 000	613 000	295 000	8 000
Financial Balance	−813 000	−613 000	−295 000	−8 000
Dividends	0	0	0	0
Net Income	148 000	−54 000	−211 000	−15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	29 533 000	29 704 000	15 232 000	6 900 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	10 000	13 000	0	0
Total Tangible Assets	29 543 000	29 717 000	15 232 000	6 900 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	29 543 000	29 717 000	15 232 000	6 900 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	352 000	179 000	60 000	96 000
Total Current Assets	372 000	202 000	76 000	123 000
Total Assets	29 915 000	29 919 000	15 308 000	7 023 000
Total Equity	−23 000	−171 000	−116 000	94 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	29 614 000	29 226 000	15 355 000	6 910 000
Creditors	38 000	7 000	37 000	11 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	206 000	842 000	20 000	8 000
Total Current Debt	324 000	864 000	70 000	19 000
Total Equity and Debt	29 915 000	29 919 000	15 308 000	7 023 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−643,48 %	31,58 %	181,9 %	−15,96 %
Debt-to-Equity Ratio	−1 287,57	−170,91	−132,37	73,51
Operating Profit Margin	65,88 %	53,87 %	55,33 %	-
Current Ratio	1,15	0,23	1,09	6,47
Quick Ratio	1,15	0,23	1,09	6,47
Equity Ratio	−0	−0,01	−0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	-