SELVAAG BOLIG GRENSEVEIEN AS

0380 OSLO

Finances

Share Ownership

Return on Equity

−51,64 %

Current Ratio

21,38

Debt-to-Equity Ratio

9,57

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−1 821 000	−417 000	−104 000	−8 000
Total Assets	38 166 000	24 607 000	14 615 000	2 200 000
Total Equity	3 526 000	2 831 000	2 200 000	2 200 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	2 334 000	527 000	173 000	40 000
Operating Profit	−2 334 000	−527 000	−173 000	−40 000
Financial Income	0	−7 000	40 000	30 000
Financial Costs	0	0	0	0
Financial Balance	0	−7 000	40 000	30 000
Earnings Before Tax	−2 334 000	−535 000	−133 000	−10 000
Tax	−514 000	−118 000	−29 000	−2 000
Net Income	−1 821 000	−417 000	−104 000	−8 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	19 097 000	13 212 000	6 202 000	0
Total Current Assets	19 069 000	11 395 000	8 413 000	2 200 000
Total Assets	38 166 000	24 607 000	14 615 000	2 200 000
Total Retained Equity	−7 387 000	−5 566 000	−5 149 000	−5 046 000
Total Equity	3 526 000	2 831 000	2 200 000	2 200 000
Total Long-Term Debt	33 748 000	21 625 000	12 396 000	0
Total Current Debt	892 000	151 000	19 000	0
Total Equity and Debt	38 166 000	24 607 000	14 615 000	2 200 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	4 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 334 000	527 000	173 000	40 000
Operating Profit	−2 334 000	−527 000	−173 000	−40 000
Financial Income	0	−7 000	40 000	30 000
Financial Costs	0	0	0	0
Financial Balance	0	−7 000	40 000	30 000
Dividends	0	0	0	0
Net Income	−1 821 000	−417 000	−104 000	−8 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	19 097 000	13 212 000	6 202 000	0
Total Intangible Assets	19 097 000	13 212 000	6 202 000	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	19 097 000	13 212 000	6 202 000	0
Stock	15 602 000	8 887 000	6 764 000	0
Total Investments	0	0	0	0
Cash, Bank	241 000	1 165 000	1 516 000	2 190 000
Total Current Assets	19 069 000	11 395 000	8 413 000	2 200 000
Total Assets	38 166 000	24 607 000	14 615 000	2 200 000
Total Equity	3 526 000	2 831 000	2 200 000	2 200 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	33 748 000	21 625 000	12 396 000	0
Creditors	892 000	151 000	19 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	892 000	151 000	19 000	0
Total Equity and Debt	38 166 000	24 607 000	14 615 000	2 200 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−51,64 %	−14,73 %	−4,73 %	−0,36 %
Debt-to-Equity Ratio	9,57	7,64	5,63	0
Operating Profit Margin	-	-	-	-
Current Ratio	21,38	75,46	442,79	-
Quick Ratio	−1,3	−1,3	−1,25	-
Equity Ratio	0,09	0,12	0,15	1
Gross Profit Margin	-	-	-	-