BOLIGINVEST NARVIK AS

8519 NARVIK

Finances

Share Ownership

Return on Equity

36,23 %

Current Ratio

3,12

Debt-to-Equity Ratio

7,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	705 000	786 000	949 000	961 000
Net Income	242 000	104 000	122 000	39 000
Total Assets	6 367 000	5 896 000	9 403 000	9 487 000
Total Equity	668 000	634 000	530 000	408 000

Income (NOK)	2022	2021	2020	2019
Revenue	705 000	786 000	949 000	961 000
Expenditure	191 000	364 000	334 000	429 000
Operating Profit	515 000	423 000	615 000	532 000
Financial Income	0	0	0	0
Financial Costs	204 000	288 000	459 000	482 000
Financial Balance	−204 000	−288 000	−459 000	−482 000
Earnings Before Tax	311 000	135 000	156 000	50 000
Tax	68 000	31 000	34 000	11 000
Net Income	242 000	104 000	122 000	39 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 422 000	5 518 000	9 364 000	9 477 000
Total Current Assets	1 945 000	378 000	38 000	10 000
Total Assets	6 367 000	5 896 000	9 403 000	9 487 000
Total Retained Equity	556 000	522 000	418 000	296 000
Total Equity	668 000	634 000	530 000	408 000
Total Long-Term Debt	5 075 000	4 345 000	8 062 000	8 450 000
Total Current Debt	624 000	917 000	811 000	630 000
Total Equity and Debt	6 367 000	5 896 000	9 403 000	9 487 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	456 000	456 000	552 000	410 000
Other Income	249 000	330 000	397 000	551 000
Revenue	705 000	786 000	949 000	961 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	62 000	74 000	113 000	113 000
Impairment	0	0	0	0
Expenditure	191 000	364 000	334 000	429 000
Operating Profit	515 000	423 000	615 000	532 000
Financial Income	0	0	0	0
Financial Costs	204 000	288 000	459 000	482 000
Financial Balance	−204 000	−288 000	−459 000	−482 000
Dividends	0	0	0	0
Net Income	242 000	104 000	122 000	39 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 422 000	5 518 000	9 364 000	9 477 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 422 000	5 518 000	9 364 000	9 477 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 422 000	5 518 000	9 364 000	9 477 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 884 000	269 000	0	0
Total Current Assets	1 945 000	378 000	38 000	10 000
Total Assets	6 367 000	5 896 000	9 403 000	9 487 000
Total Equity	668 000	634 000	530 000	408 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 075 000	4 345 000	8 062 000	8 450 000
Creditors	131 000	135 000	182 000	184 000
Unpaid Taxes	14 000	26 000	59 000	15 000
Dividends	0	0	0	0
Other Current Debt	479 000	741 000	543 000	426 000
Total Current Debt	624 000	917 000	811 000	630 000
Total Equity and Debt	6 367 000	5 896 000	9 403 000	9 487 000

Financial indicators	2022	2021	2020	2019
Return on Equity	36,23 %	16,4 %	23,02 %	9,56 %
Debt-to-Equity Ratio	7,6	6,85	15,21	20,71
Operating Profit Margin	73,05 %	53,82 %	64,81 %	55,36 %
Current Ratio	3,12	0,41	0,05	0,02
Quick Ratio	3,12	0,41	0,05	0,02
Equity Ratio	0,1	0,11	0,06	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %