BOLIGBYGGELAGSGÅRDEN AS

8514 NARVIK

Finances

Share Ownership

Return on Equity

18,76 %

Current Ratio

9,28

Debt-to-Equity Ratio

2,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 313 000	1 232 000	1 173 000	1 258 000
Net Income	266 000	441 000	399 000	315 000
Total Assets	5 140 000	5 221 000	4 780 000	4 627 000
Total Equity	1 418 000	1 151 000	456 000	57 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 313 000	1 232 000	1 173 000	1 258 000
Expenditure	888 000	608 000	593 000	731 000
Operating Profit	425 000	624 000	580 000	527 000
Financial Income	50 000	47 000	45 000	43 000
Financial Costs	134 000	105 000	118 000	172 000
Financial Balance	−84 000	−58 000	−73 000	−129 000
Earnings Before Tax	342 000	566 000	507 000	398 000
Tax	75 000	124 000	108 000	83 000
Net Income	266 000	441 000	399 000	315 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 589 000	3 971 000	3 738 000	3 561 000
Total Current Assets	1 550 000	1 249 000	1 043 000	1 066 000
Total Assets	5 140 000	5 221 000	4 780 000	4 627 000
Total Retained Equity	1 318 000	1 051 000	356 000	−43 000
Total Equity	1 418 000	1 151 000	456 000	57 000
Total Long-Term Debt	3 555 000	3 812 000	4 069 000	4 326 000
Total Current Debt	167 000	257 000	255 000	244 000
Total Equity and Debt	5 140 000	5 221 000	4 780 000	4 627 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 313 000	1 232 000	1 173 000	1 228 000
Other Income	0	0	0	30 000
Revenue	1 313 000	1 232 000	1 173 000	1 258 000
Cost of Goods Sold	0	0	0	0
Salary Costs	18 000	19 000	22 000	10 000
Depreciation	187 000	187 000	187 000	187 000
Impairment	0	0	0	0
Expenditure	888 000	608 000	593 000	731 000
Operating Profit	425 000	624 000	580 000	527 000
Financial Income	50 000	47 000	45 000	43 000
Financial Costs	134 000	105 000	118 000	172 000
Financial Balance	−84 000	−58 000	−73 000	−129 000
Dividends	0	0	0	0
Net Income	266 000	441 000	399 000	315 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	261 000	256 000	0	0
Real Eastate	3 001 000	3 188 000	3 375 000	3 561 000
Machinery and Plant Facilities	328 000	528 000	363 000	0
Fixtures	0	0	0	0
Total Tangible Assets	3 329 000	3 716 000	3 738 000	3 561 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 589 000	3 971 000	3 738 000	3 561 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	498 000	259 000	85 000	168 000
Total Current Assets	1 550 000	1 249 000	1 043 000	1 066 000
Total Assets	5 140 000	5 221 000	4 780 000	4 627 000
Total Equity	1 418 000	1 151 000	456 000	57 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 555 000	3 812 000	4 069 000	4 326 000
Creditors	36 000	75 000	103 000	118 000
Unpaid Taxes	31 000	30 000	17 000	17 000
Dividends	0	0	0	0
Other Current Debt	21 000	25 000	27 000	25 000
Total Current Debt	167 000	257 000	255 000	244 000
Total Equity and Debt	5 140 000	5 221 000	4 780 000	4 627 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,76 %	38,31 %	87,5 %	552,63 %
Debt-to-Equity Ratio	2,51	3,31	8,92	75,89
Operating Profit Margin	32,37 %	50,65 %	49,45 %	41,89 %
Current Ratio	9,28	4,86	4,09	4,37
Quick Ratio	9,28	4,86	4,09	4,37
Equity Ratio	0,28	0,22	0,1	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %