BOLIGFORVALTEREN NORGE AS

7224 MELHUS

Finances

Share Ownership

Return on Equity

21,76 %

Current Ratio

0,58

Debt-to-Equity Ratio

120,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 919 000	1 837 000	1 781 000	1 615 000
Net Income	57 000	−44 000	−48 000	−64 000
Total Assets	32 057 000	34 026 000	35 689 000	36 118 000
Total Equity	262 000	205 000	250 000	298 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 919 000	1 837 000	1 781 000	1 615 000
Expenditure	1 440 000	1 451 000	1 304 000	1 240 000
Operating Profit	479 000	385 000	477 000	374 000
Financial Income	14 000	26 000	44 000	54 000
Financial Costs	420 000	467 000	583 000	510 000
Financial Balance	−406 000	−441 000	−539 000	−456 000
Earnings Before Tax	73 000	−57 000	−62 000	−82 000
Tax	16 000	−12 000	−14 000	−18 000
Net Income	57 000	−44 000	−48 000	−64 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 941 000	33 696 000	35 577 000	33 623 000
Total Current Assets	116 000	329 000	112 000	2 495 000
Total Assets	32 057 000	34 026 000	35 689 000	36 118 000
Total Retained Equity	−238 000	−295 000	−250 000	−202 000
Total Equity	262 000	205 000	250 000	298 000
Total Long-Term Debt	31 593 000	33 504 000	35 229 000	35 596 000
Total Current Debt	201 000	316 000	211 000	224 000
Total Equity and Debt	32 057 000	34 026 000	35 689 000	36 118 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 919 000	1 837 000	1 781 000	1 615 000
Revenue	1 919 000	1 837 000	1 781 000	1 615 000
Cost of Goods Sold	2 000	0	1 000	1 000
Salary Costs	64 000	64 000	64 000	64 000
Depreciation	454 000	457 000	457 000	457 000
Impairment	0	200 000	0	0
Expenditure	1 440 000	1 451 000	1 304 000	1 240 000
Operating Profit	479 000	385 000	477 000	374 000
Financial Income	14 000	26 000	44 000	54 000
Financial Costs	420 000	467 000	583 000	510 000
Financial Balance	−406 000	−441 000	−539 000	−456 000
Dividends	0	0	0	0
Net Income	57 000	−44 000	−48 000	−64 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	593 000	503 000	359 000	258 000
Real Eastate	30 704 000	32 344 000	33 001 000	33 365 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	30 704 000	32 344 000	33 001 000	33 365 000
Total Fiancial Fixed Assets	644 000	849 000	2 217 000	0
Total Fixed Assets	31 941 000	33 696 000	35 577 000	33 623 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	102 000	264 000	40 000	57 000
Total Current Assets	116 000	329 000	112 000	2 495 000
Total Assets	32 057 000	34 026 000	35 689 000	36 118 000
Total Equity	262 000	205 000	250 000	298 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	31 593 000	33 504 000	35 229 000	35 596 000
Creditors	33 000	96 000	75 000	53 000
Unpaid Taxes	0	30 000	0	32 000
Dividends	0	0	0	0
Other Current Debt	63 000	58 000	49 000	56 000
Total Current Debt	201 000	316 000	211 000	224 000
Total Equity and Debt	32 057 000	34 026 000	35 689 000	36 118 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,76 %	−21,46 %	−19,2 %	−21,48 %
Debt-to-Equity Ratio	120,58	163,43	140,92	119,45
Operating Profit Margin	24,96 %	20,96 %	26,78 %	23,16 %
Current Ratio	0,58	1,04	0,53	11,14
Quick Ratio	0,58	1,04	0,53	11,14
Equity Ratio	0,01	0,01	0,01	0,01
Gross Profit Margin	99,9 %	100 %	99,94 %	99,94 %