APROKSIMAL BOLIGUTLEIE AS

7043 TRONDHEIM

Finances

Share Ownership

Return on Equity

40,29 %

Current Ratio

0,62

Debt-to-Equity Ratio

−14,21

Key figures (NOK)	2022	2021	2020
Revenue	0	8 000	38 000
Net Income	−247 000	−378 000	−13 000
Total Assets	8 108 000	1 503 000	1 660 000
Total Equity	−613 000	−366 000	12 000

Income (NOK)	2022	2021	2020
Revenue	0	8 000	38 000
Expenditure	247 000	378 000	19 000
Operating Profit	−247 000	−370 000	19 000
Financial Income	0	0	0
Financial Costs	0	3 000	37 000
Financial Balance	0	−3 000	−37 000
Earnings Before Tax	−247 000	−373 000	−18 000
Tax	0	5 000	−5 000
Net Income	−247 000	−378 000	−13 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	8 101 000	1 476 000	1 595 000
Total Current Assets	8 000	27 000	65 000
Total Assets	8 108 000	1 503 000	1 660 000
Total Retained Equity	−638 000	−390 000	−13 000
Total Equity	−613 000	−366 000	12 000
Total Long-Term Debt	8 709 000	1 723 000	1 614 000
Total Current Debt	13 000	146 000	35 000
Total Equity and Debt	8 108 000	1 503 000	1 660 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	46 000	0
Other Income	0	−38 000	38 000
Revenue	0	8 000	38 000
Cost of Goods Sold	0	35 000	0
Salary Costs	0	26 000	0
Depreciation	175 000	170 000	0
Impairment	0	0	0
Expenditure	247 000	378 000	19 000
Operating Profit	−247 000	−370 000	19 000
Financial Income	0	0	0
Financial Costs	0	3 000	37 000
Financial Balance	0	−3 000	−37 000
Dividends	0	0	0
Net Income	−247 000	−378 000	−13 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	5 000
Real Eastate	6 800 000	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	1 301 000	1 476 000	1 590 000
Total Tangible Assets	8 101 000	1 476 000	1 590 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	8 101 000	1 476 000	1 595 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	8 000	27 000	22 000
Total Current Assets	8 000	27 000	65 000
Total Assets	8 108 000	1 503 000	1 660 000
Total Equity	−613 000	−366 000	12 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	8 709 000	1 723 000	1 614 000
Creditors	8 000	1 000	21 000
Unpaid Taxes	0	10 000	0
Dividends	0	0	0
Other Current Debt	3 000	136 000	13 000
Total Current Debt	13 000	146 000	35 000
Total Equity and Debt	8 108 000	1 503 000	1 660 000

Financial indicators	2022	2021	2020
Return on Equity	40,29 %	103,28 %	−108,33 %
Debt-to-Equity Ratio	−14,21	−4,71	134,5
Operating Profit Margin	-	−4 625 %	50 %
Current Ratio	0,62	0,18	1,86
Quick Ratio	0,62	0,18	1,86
Equity Ratio	−0,08	−0,24	0,01
Gross Profit Margin	-	−337,5 %	100 %