BOLIGINNREDERNE AS

1188 OSLO

Finances

Share Ownership

Return on Equity

7,72 %

Current Ratio

0,8

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 762 000	9 219 000	7 695 000	6 951 000
Net Income	113 000	1 181 000	162 000	−254 000
Total Assets	2 580 000	3 409 000	2 277 000	2 006 000
Total Equity	1 463 000	1 850 000	1 169 000	1 008 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 762 000	9 219 000	7 695 000	6 951 000
Expenditure	8 612 000	7 697 000	7 474 000	7 265 000
Operating Profit	150 000	1 522 000	220 000	−314 000
Financial Income	0	2 000	4 000	2 000
Financial Costs	5 000	3 000	10 000	6 000
Financial Balance	−5 000	−1 000	−6 000	−4 000
Earnings Before Tax	145 000	1 521 000	214 000	−318 000
Tax	32 000	340 000	53 000	−64 000
Net Income	113 000	1 181 000	162 000	−254 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 683 000	1 803 000	750 000	824 000
Total Current Assets	896 000	1 606 000	1 527 000	1 181 000
Total Assets	2 580 000	3 409 000	2 277 000	2 006 000
Total Retained Equity	1 363 000	1 750 000	1 069 000	908 000
Total Equity	1 463 000	1 850 000	1 169 000	1 008 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 117 000	1 559 000	1 108 000	998 000
Total Equity and Debt	2 580 000	3 409 000	2 277 000	2 006 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 543 000	9 219 000	7 680 000	6 951 000
Other Income	219 000	0	15 000	0
Revenue	8 762 000	9 219 000	7 695 000	6 951 000
Cost of Goods Sold	2 777 000	1 537 000	2 142 000	2 078 000
Salary Costs	4 325 000	4 271 000	3 748 000	3 788 000
Depreciation	362 000	1 032 000	767 000	586 000
Impairment	0	0	0	0
Expenditure	8 612 000	7 697 000	7 474 000	7 265 000
Operating Profit	150 000	1 522 000	220 000	−314 000
Financial Income	0	2 000	4 000	2 000
Financial Costs	5 000	3 000	10 000	6 000
Financial Balance	−5 000	−1 000	−6 000	−4 000
Dividends	500 000	500 000	0	0
Net Income	113 000	1 181 000	162 000	−254 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	117 000	149 000	139 000	109 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 547 000	1 633 000	590 000	694 000
Total Tangible Assets	1 547 000	1 633 000	590 000	694 000
Total Fiancial Fixed Assets	19 000	21 000	21 000	21 000
Total Fixed Assets	1 683 000	1 803 000	750 000	824 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	273 000	668 000	747 000	729 000
Total Current Assets	896 000	1 606 000	1 527 000	1 181 000
Total Assets	2 580 000	3 409 000	2 277 000	2 006 000
Total Equity	1 463 000	1 850 000	1 169 000	1 008 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	122 000	148 000	96 000	50 000
Unpaid Taxes	559 000	526 000	485 000	526 000
Dividends	500 000	500 000	0	0
Other Current Debt	435 000	535 000	444 000	423 000
Total Current Debt	1 117 000	1 559 000	1 108 000	998 000
Total Equity and Debt	2 580 000	3 409 000	2 277 000	2 006 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,72 %	63,84 %	13,86 %	−25,2 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,71 %	16,51 %	2,86 %	−4,52 %
Current Ratio	0,8	1,03	1,38	1,18
Quick Ratio	0,8	1,03	1,38	1,18
Equity Ratio	0,57	0,54	0,51	0,5
Gross Profit Margin	68,31 %	83,33 %	72,16 %	70,11 %