SELVAAG BOLIG BJERKE AS

0380 OSLO

Finances

Share Ownership

Return on Equity

−5,68 %

Current Ratio

507,06

Debt-to-Equity Ratio

4,4

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−624 000	−867 000	−655 000	−382 000
Total Assets	59 362 000	40 944 000	31 315 000	15 020 000
Total Equity	10 984 000	9 228 000	7 634 000	5 155 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	803 000	664 000	487 000	319 000
Operating Profit	−803 000	−664 000	−487 000	−319 000
Financial Income	4 000	0	4 000	13 000
Financial Costs	0	449 000	357 000	184 000
Financial Balance	4 000	−449 000	−353 000	−171 000
Earnings Before Tax	−800 000	−1 112 000	−840 000	−490 000
Tax	−176 000	−245 000	−185 000	−108 000
Net Income	−624 000	−867 000	−655 000	−382 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 248 000	8 828 000	4 385 000	0
Total Current Assets	44 114 000	32 116 000	26 930 000	15 020 000
Total Assets	59 362 000	40 944 000	31 315 000	15 020 000
Total Retained Equity	−4 459 000	−3 836 000	−2 968 000	−2 313 000
Total Equity	10 984 000	9 228 000	7 634 000	5 155 000
Total Long-Term Debt	48 291 000	31 698 000	23 374 000	9 865 000
Total Current Debt	87 000	18 000	308 000	0
Total Equity and Debt	59 362 000	40 944 000	31 315 000	15 020 000

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	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	803 000	664 000	487 000	319 000
Operating Profit	−803 000	−664 000	−487 000	−319 000
Financial Income	4 000	0	4 000	13 000
Financial Costs	0	449 000	357 000	184 000
Financial Balance	4 000	−449 000	−353 000	−171 000
Dividends	0	0	0	0
Net Income	−624 000	−867 000	−655 000	−382 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	15 248 000	8 828 000	4 385 000	0
Total Intangible Assets	15 248 000	8 828 000	4 385 000	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	15 248 000	8 828 000	4 385 000	0
Stock	40 847 000	27 143 000	21 737 000	10 392 000
Total Investments	0	0	0	0
Cash, Bank	216 000	1 816 000	824 000	1 745 000
Total Current Assets	44 114 000	32 116 000	26 930 000	15 020 000
Total Assets	59 362 000	40 944 000	31 315 000	15 020 000
Total Equity	10 984 000	9 228 000	7 634 000	5 155 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	48 291 000	31 698 000	23 374 000	9 865 000
Creditors	87 000	18 000	308 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	87 000	18 000	308 000	0
Total Equity and Debt	59 362 000	40 944 000	31 315 000	15 020 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,68 %	−9,4 %	−8,58 %	−7,41 %
Debt-to-Equity Ratio	4,4	3,43	3,06	1,91
Operating Profit Margin	-	-	-	-
Current Ratio	507,06	1 784,22	87,44	-
Quick Ratio	−1,08	−1,18	−1,26	−1,45
Equity Ratio	0,19	0,23	0,24	0,34
Gross Profit Margin	-	-	-	-