F. BRUN EIENDOM AS

7011 TRONDHEIM

Finances

Return on Equity

10,52 %

Current Ratio

0,36

Debt-to-Equity Ratio

3,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 266 000	9 801 000	8 880 000	8 626 000
Net Income	1 669 000	4 435 000	19 629 000	1 868 000
Total Assets	86 497 000	88 963 000	87 528 000	57 744 000
Total Equity	15 870 000	18 039 000	18 154 000	2 003 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 266 000	9 801 000	8 880 000	8 626 000
Expenditure	6 002 000	5 284 000	4 737 000	5 114 000
Operating Profit	4 264 000	4 519 000	4 143 000	3 511 000
Financial Income	75 000	2 428 000	18 182 000	75 000
Financial Costs	2 104 000	1 544 000	1 859 000	1 093 000
Financial Balance	−2 029 000	884 000	16 323 000	−1 018 000
Earnings Before Tax	2 234 000	5 402 000	20 467 000	2 494 000
Tax	565 000	967 000	837 000	625 000
Net Income	1 669 000	4 435 000	19 629 000	1 868 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	81 603 000	82 223 000	80 931 000	54 997 000
Total Current Assets	4 894 000	6 740 000	6 597 000	2 747 000
Total Assets	86 497 000	88 963 000	87 528 000	57 744 000
Total Retained Equity	15 840 000	18 009 000	18 124 000	1 973 000
Total Equity	15 870 000	18 039 000	18 154 000	2 003 000
Total Long-Term Debt	56 950 000	55 178 000	55 847 000	45 272 000
Total Current Debt	13 677 000	15 747 000	13 527 000	10 469 000
Total Equity and Debt	86 497 000	88 963 000	87 528 000	57 744 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	935 000	860 000	777 000	0
Other Income	9 331 000	8 941 000	8 103 000	8 626 000
Revenue	10 266 000	9 801 000	8 880 000	8 626 000
Cost of Goods Sold	0	1 000	0	0
Salary Costs	2 294 000	1 870 000	1 378 000	2 665 000
Depreciation	435 000	505 000	520 000	577 000
Impairment	0	0	0	0
Expenditure	6 002 000	5 284 000	4 737 000	5 114 000
Operating Profit	4 264 000	4 519 000	4 143 000	3 511 000
Financial Income	75 000	2 428 000	18 182 000	75 000
Financial Costs	2 104 000	1 544 000	1 859 000	1 093 000
Financial Balance	−2 029 000	884 000	16 323 000	−1 018 000
Dividends	3 000 000	4 000 000	3 000 000	1 390 000
Net Income	1 669 000	4 435 000	19 629 000	1 868 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	48 118 000	46 352 000	45 967 000	37 166 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	124 000	68 000	83 000	103 000
Total Tangible Assets	48 243 000	46 420 000	46 050 000	37 269 000
Total Fiancial Fixed Assets	33 360 000	35 803 000	34 881 000	17 728 000
Total Fixed Assets	81 603 000	82 223 000	80 931 000	54 997 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 142 000	2 777 000	1 905 000	242 000
Total Current Assets	4 894 000	6 740 000	6 597 000	2 747 000
Total Assets	86 497 000	88 963 000	87 528 000	57 744 000
Total Equity	15 870 000	18 039 000	18 154 000	2 003 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	56 950 000	55 178 000	55 847 000	45 272 000
Creditors	559 000	264 000	214 000	116 000
Unpaid Taxes	421 000	411 000	371 000	327 000
Dividends	3 000 000	4 000 000	3 000 000	1 390 000
Other Current Debt	7 096 000	7 027 000	6 942 000	7 023 000
Total Current Debt	13 677 000	15 747 000	13 527 000	10 469 000
Total Equity and Debt	86 497 000	88 963 000	87 528 000	57 744 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,52 %	24,59 %	108,12 %	93,26 %
Debt-to-Equity Ratio	3,59	3,06	3,08	22,6
Operating Profit Margin	41,54 %	46,11 %	46,66 %	40,7 %
Current Ratio	0,36	0,43	0,49	0,26
Quick Ratio	0,36	0,43	0,49	0,26
Equity Ratio	0,18	0,2	0,21	0,03
Gross Profit Margin	100 %	99,99 %	100 %	100 %