BOLIGCONSULT AS

1640 RÅDE

Finances

Return on Equity

1,58 %

Current Ratio

3,63

Debt-to-Equity Ratio

0,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 559 000	2 263 000	1 999 000	1 634 000
Net Income	10 000	−141 000	324 000	162 000
Total Assets	854 000	1 141 000	1 303 000	859 000
Total Equity	632 000	622 000	763 000	439 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 559 000	2 263 000	1 999 000	1 634 000
Expenditure	1 544 000	2 391 000	1 656 000	1 921 000
Operating Profit	15 000	−128 000	342 000	−288 000
Financial Income	1 000	0	3 000	452 000
Financial Costs	7 000	13 000	20 000	2 000
Financial Balance	−6 000	−13 000	−17 000	450 000
Earnings Before Tax	10 000	−141 000	326 000	162 000
Tax	0	0	2 000	0
Net Income	10 000	−141 000	324 000	162 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	378 000	268 000	260 000	184 000
Total Current Assets	476 000	874 000	1 043 000	675 000
Total Assets	854 000	1 141 000	1 303 000	859 000
Total Retained Equity	532 000	522 000	663 000	339 000
Total Equity	632 000	622 000	763 000	439 000
Total Long-Term Debt	91 000	150 000	233 000	146 000
Total Current Debt	131 000	370 000	307 000	274 000
Total Equity and Debt	854 000	1 141 000	1 303 000	859 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 524 000	2 225 000	1 922 000	1 577 000
Other Income	35 000	38 000	77 000	57 000
Revenue	1 559 000	2 263 000	1 999 000	1 634 000
Cost of Goods Sold	0	0	0	13 000
Salary Costs	784 000	1 523 000	1 004 000	1 111 000
Depreciation	101 000	90 000	29 000	85 000
Impairment	0	0	0	0
Expenditure	1 544 000	2 391 000	1 656 000	1 921 000
Operating Profit	15 000	−128 000	342 000	−288 000
Financial Income	1 000	0	3 000	452 000
Financial Costs	7 000	13 000	20 000	2 000
Financial Balance	−6 000	−13 000	−17 000	450 000
Dividends	0	0	0	145 000
Net Income	10 000	−141 000	324 000	162 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	76 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	76 000	0	0	0
Total Fiancial Fixed Assets	302 000	268 000	260 000	184 000
Total Fixed Assets	378 000	268 000	260 000	184 000
Stock	237 000	327 000	417 000	281 000
Total Investments	0	0	0	0
Cash, Bank	−47 000	176 000	408 000	225 000
Total Current Assets	476 000	874 000	1 043 000	675 000
Total Assets	854 000	1 141 000	1 303 000	859 000
Total Equity	632 000	622 000	763 000	439 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	91 000	150 000	233 000	146 000
Creditors	43 000	77 000	60 000	69 000
Unpaid Taxes	12 000	136 000	136 000	79 000
Dividends	0	0	0	145 000
Other Current Debt	77 000	157 000	108 000	125 000
Total Current Debt	131 000	370 000	307 000	274 000
Total Equity and Debt	854 000	1 141 000	1 303 000	859 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,58 %	−22,67 %	42,46 %	36,9 %
Debt-to-Equity Ratio	0,14	0,24	0,31	0,33
Operating Profit Margin	0,96 %	−5,66 %	17,11 %	−17,63 %
Current Ratio	3,63	2,36	3,4	2,46
Quick Ratio	−4,49	20,33	−9,48	−96,43
Equity Ratio	0,74	0,55	0,59	0,51
Gross Profit Margin	100 %	100 %	100 %	99,2 %