BOLIG PARTNER AS

2317 HAMAR

Finances

Return on Equity

13,22 %

Current Ratio

0,46

Debt-to-Equity Ratio

0,11

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 003 531 000	868 102 000	572 288 000	905 661 000
Net Income	16 145 000	33 476 000	8 201 000	13 706 000
Total Assets	515 513 000	423 226 000	363 107 000	446 847 000
Total Equity	122 132 000	163 075 000	163 075 000	163 075 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 003 531 000	868 102 000	572 288 000	905 661 000
Expenditure	981 884 000	837 028 000	595 803 000	940 914 000
Operating Profit	21 648 000	31 073 000	−23 515 000	−35 252 000
Financial Income	4 527 000	18 050 000	35 648 000	51 899 000
Financial Costs	5 579 000	6 408 000	7 236 000	10 565 000
Financial Balance	−1 052 000	11 642 000	28 412 000	41 334 000
Earnings Before Tax	20 595 000	42 716 000	4 897 000	6 081 000
Tax	4 450 000	9 240 000	−3 304 000	−7 625 000
Net Income	16 145 000	33 476 000	8 201 000	13 706 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	340 393 000	278 022 000	257 024 000	272 102 000
Total Current Assets	175 120 000	145 204 000	106 083 000	174 745 000
Total Assets	515 513 000	423 226 000	363 107 000	446 847 000
Total Retained Equity	96 307 000	137 251 000	137 251 000	137 251 000
Total Equity	122 132 000	163 075 000	163 075 000	163 075 000
Total Long-Term Debt	13 724 000	43 629 000	59 729 000	15 950 000
Total Current Debt	379 657 000	216 522 000	140 302 000	267 822 000
Total Equity and Debt	515 513 000	423 226 000	363 107 000	446 847 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 003 531 000	868 102 000	572 288 000	905 661 000
Other Income	0	0	0	0
Revenue	1 003 531 000	868 102 000	572 288 000	905 661 000
Cost of Goods Sold	743 971 000	598 145 000	373 267 000	657 315 000
Salary Costs	176 164 000	181 026 000	165 334 000	197 020 000
Depreciation	8 802 000	8 991 000	4 084 000	10 516 000
Impairment	0	0	0	0
Expenditure	981 884 000	837 028 000	595 803 000	940 914 000
Operating Profit	21 648 000	31 073 000	−23 515 000	−35 252 000
Financial Income	4 527 000	18 050 000	35 648 000	51 899 000
Financial Costs	5 579 000	6 408 000	7 236 000	10 565 000
Financial Balance	−1 052 000	11 642 000	28 412 000	41 334 000
Dividends	0	33 476 000	0	0
Net Income	16 145 000	33 476 000	8 201 000	13 706 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	36 530 000	27 371 000	32 566 000	30 832 000
Real Eastate	11 535 000	12 034 000	12 270 000	13 158 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	927 000	1 313 000	1 243 000	2 441 000
Total Tangible Assets	12 462 000	13 347 000	13 513 000	15 599 000
Total Fiancial Fixed Assets	291 401 000	237 304 000	210 945 000	225 671 000
Total Fixed Assets	340 393 000	278 022 000	257 024 000	272 102 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 284 000	6 870 000	6 248 000	6 983 000
Total Current Assets	175 120 000	145 204 000	106 083 000	174 745 000
Total Assets	515 513 000	423 226 000	363 107 000	446 847 000
Total Equity	122 132 000	163 075 000	163 075 000	163 075 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	13 724 000	43 629 000	59 729 000	15 950 000
Creditors	112 526 000	41 391 000	44 996 000	50 774 000
Unpaid Taxes	32 248 000	44 431 000	28 724 000	32 916 000
Dividends	0	33 476 000	0	0
Other Current Debt	190 451 000	100 610 000	19 053 000	29 305 000
Total Current Debt	379 657 000	216 522 000	140 302 000	267 822 000
Total Equity and Debt	515 513 000	423 226 000	363 107 000	446 847 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,22 %	20,53 %	5,03 %	8,4 %
Debt-to-Equity Ratio	0,11	0,27	0,37	0,1
Operating Profit Margin	2,16 %	3,58 %	−4,11 %	−3,89 %
Current Ratio	0,46	0,67	0,76	0,65
Quick Ratio	0,46	0,67	0,76	0,65
Equity Ratio	0,24	0,39	0,45	0,36
Gross Profit Margin	25,86 %	31,1 %	34,78 %	27,42 %