BOLIGBYGG OSLO KF

0167 OSLO

Finances

Return on Equity

−3,93 %

Current Ratio

0,43

Debt-to-Equity Ratio

1,49

Key figures (NOK)	2005	2004	2003	2002
Revenue	746 531 000	668 975 000	416 941 000	416 941 000
Net Income	−105 001 000	46 859 000	18 346 000	18 346 000
Total Assets	6 898 781 000	6 704 480 000	5 346 468 000	5 346 469 000
Total Equity	2 672 284 000	2 081 733 000	2 376 641 000	2 376 641 000

Income (NOK)	2005	2004	2003	2002
Revenue	746 531 000	668 975 000	416 941 000	416 941 000
Expenditure	795 486 000	364 197 000	221 516 000	221 517 000
Operating Profit	−48 955 000	304 778 000	195 425 000	195 424 000
Financial Income	2 695 000	954 000	14 783 000	14 783 000
Financial Costs	58 741 000	258 873 000	191 861 000	191 861 000
Financial Balance	−56 046 000	−257 919 000	−177 078 000	−177 078 000
Earnings Before Tax	−105 001 000	46 859 000	18 347 000	18 346 000
Tax	0	0	0	0
Net Income	−105 001 000	46 859 000	18 346 000	18 346 000

Balance (NOK)	2005	2004	2003	2002
Total Fixed Assets	6 796 321 000	6 500 706 000	5 223 411 000	5 223 411 000
Total Current Assets	102 460 000	203 774 000	123 057 000	123 058 000
Total Assets	6 898 781 000	6 704 480 000	5 346 468 000	5 346 469 000
Total Retained Equity	21 113 000	10 136 000	14 856 000	14 856 000
Total Equity	2 672 284 000	2 081 733 000	2 376 641 000	2 376 641 000
Total Long-Term Debt	3 987 684 000	4 250 774 000	2 863 316 000	2 863 316 000
Total Current Debt	238 812 000	371 972 000	106 514 000	106 513 000
Total Equity and Debt	6 898 780 000	6 704 479 000	5 346 471 000	5 346 470 000

Cash flow (NOK)	2005	2004	2003	2002
Sales Income	33 686 000	1 180 000	0	4 783 000
Other Income	712 845 000	667 795 000	416 941 000	36 420 000
Revenue	746 531 000	668 975 000	416 941 000	416 941 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 275 000	45 779 000	32 484 000	32 484 000
Depreciation	179 549 000	104 855 000	74 577 000	74 577 000
Impairment	0	456 000	0	0
Expenditure	795 486 000	364 197 000	221 516 000	221 517 000
Operating Profit	−48 955 000	304 778 000	195 425 000	195 424 000
Financial Income	2 695 000	954 000	14 783 000	14 783 000
Financial Costs	58 741 000	258 873 000	191 861 000	191 861 000
Financial Balance	−56 046 000	−257 919 000	−177 078 000	−177 078 000
Dividends	0	0	0	0
Net Income	−105 001 000	46 859 000	18 346 000	18 346 000

Balance details (NOK)	2005	2004	2003	2002
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 710 510 000	6 497 910 000	5 219 214 000	5 219 214 000
Machinery and Plant Facilities	0	0	0	4 197 000
Fixtures	9 466 000	2 796 000	4 197 000	0
Total Tangible Assets	6 719 976 000	6 500 706 000	5 223 411 000	5 223 411 000
Total Fiancial Fixed Assets	76 345 000	0	0	0
Total Fixed Assets	6 796 321 000	6 500 706 000	5 223 411 000	5 223 411 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	102 460 000	203 774 000	123 057 000	123 058 000
Total Assets	6 898 781 000	6 704 480 000	5 346 468 000	5 346 469 000
Total Equity	2 672 284 000	2 081 733 000	2 376 641 000	2 376 641 000
Short-Term Group Debt	0	284 473 000	0	0
Total Long-Term Debt	3 987 684 000	4 250 774 000	2 863 316 000	2 863 316 000
Creditors	0	36 828 000	67 484 000	67 484 000
Unpaid Taxes	0	3 313 000	2 558 000	2 558 000
Dividends	0	0	0	0
Other Current Debt	238 812 000	47 358 000	36 472 000	36 471 000
Total Current Debt	238 812 000	371 972 000	106 514 000	106 513 000
Total Equity and Debt	6 898 780 000	6 704 479 000	5 346 471 000	5 346 470 000

Financial indicators	2005	2004	2003	2002
Return on Equity	−3,93 %	2,25 %	0,77 %	0,77 %
Debt-to-Equity Ratio	1,49	2,04	1,2	1,2
Operating Profit Margin	−6,56 %	45,56 %	46,87 %	46,87 %
Current Ratio	0,43	0,55	1,16	1,16
Quick Ratio	0,43	0,55	1,16	1,16
Equity Ratio	0,39	0,31	0,44	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %