T BRUSVEEN EIENDOM AS

2607 VINGROM

Finances

Share Ownership

Return on Equity

−1 600 %

Current Ratio

1,37

Debt-to-Equity Ratio

416,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	397 000	394 000	429 000	791 000
Net Income	−48 000	−24 000	−340 000	−83 000
Total Assets	1 300 000	1 364 000	1 404 000	1 772 000
Total Equity	3 000	52 000	75 000	416 000

Income (NOK)	2022	2021	2020	2019
Revenue	397 000	394 000	429 000	791 000
Expenditure	398 000	381 000	727 000	825 000
Operating Profit	0	14 000	−299 000	−34 000
Financial Income	3 000	2 000	2 000	6 000
Financial Costs	51 000	40 000	44 000	55 000
Financial Balance	−48 000	−38 000	−42 000	−49 000
Earnings Before Tax	−48 000	−24 000	−340 000	−83 000
Tax	0	0	0	0
Net Income	−48 000	−24 000	−340 000	−83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 237 000	1 246 000	1 254 000	1 263 000
Total Current Assets	63 000	118 000	149 000	509 000
Total Assets	1 300 000	1 364 000	1 404 000	1 772 000
Total Retained Equity	−495 000	−447 000	−475 000	−83 000
Total Equity	3 000	52 000	75 000	416 000
Total Long-Term Debt	1 250 000	1 250 000	1 280 000	1 280 000
Total Current Debt	46 000	62 000	48 000	77 000
Total Equity and Debt	1 300 000	1 364 000	1 404 000	1 772 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	3 000
Other Income	397 000	394 000	429 000	788 000
Revenue	397 000	394 000	429 000	791 000
Cost of Goods Sold	0	0	0	0
Salary Costs	171 000	202 000	157 000	322 000
Depreciation	9 000	9 000	9 000	2 000
Impairment	0	0	0	0
Expenditure	398 000	381 000	727 000	825 000
Operating Profit	0	14 000	−299 000	−34 000
Financial Income	3 000	2 000	2 000	6 000
Financial Costs	51 000	40 000	44 000	55 000
Financial Balance	−48 000	−38 000	−42 000	−49 000
Dividends	0	0	0	0
Net Income	−48 000	−24 000	−340 000	−83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 222 000	1 222 000	1 222 000	1 222 000
Machinery and Plant Facilities	0	0	33 000	0
Fixtures	15 000	24 000	0	42 000
Total Tangible Assets	1 237 000	1 246 000	1 254 000	1 263 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 237 000	1 246 000	1 254 000	1 263 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	47 000	102 000	134 000	497 000
Total Current Assets	63 000	118 000	149 000	509 000
Total Assets	1 300 000	1 364 000	1 404 000	1 772 000
Total Equity	3 000	52 000	75 000	416 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 250 000	1 250 000	1 280 000	1 280 000
Creditors	4 000	4 000	1 000	3 000
Unpaid Taxes	12 000	12 000	14 000	17 000
Dividends	0	0	0	0
Other Current Debt	30 000	45 000	34 000	57 000
Total Current Debt	46 000	62 000	48 000	77 000
Total Equity and Debt	1 300 000	1 364 000	1 404 000	1 772 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1 600 %	−46,15 %	−453,33 %	−19,95 %
Debt-to-Equity Ratio	416,67	24,04	17,07	3,08
Operating Profit Margin	0 %	3,55 %	−69,7 %	−4,3 %
Current Ratio	1,37	1,9	3,1	6,61
Quick Ratio	1,37	1,9	3,1	6,61
Equity Ratio	0	0,04	0,05	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %