FRANK BRULAND EIGEDOM AS

6813 FØRDE

Finances

Return on Equity

−9,12 %

Current Ratio

26,23

Debt-to-Equity Ratio

0,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	298 000	132 000	102 000	866 000
Net Income	−511 000	209 000	−758 000	10 036 000
Total Assets	6 831 000	7 579 000	7 896 000	9 323 000
Total Equity	5 605 000	6 116 000	5 907 000	6 665 000

Income (NOK)	2022	2021	2020	2019
Revenue	298 000	132 000	102 000	866 000
Expenditure	598 000	787 000	1 076 000	−11 786 000
Operating Profit	−301 000	−655 000	−973 000	12 652 000
Financial Income	−265 000	728 000	16 000	3 000
Financial Costs	1 000	3 000	15 000	125 000
Financial Balance	−266 000	725 000	1 000	−122 000
Earnings Before Tax	−567 000	70 000	−971 000	12 531 000
Tax	−56 000	−139 000	−213 000	2 494 000
Net Income	−511 000	209 000	−758 000	10 036 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 979 000	1 425 000	1 391 000	991 000
Total Current Assets	4 852 000	6 154 000	6 505 000	8 332 000
Total Assets	6 831 000	7 579 000	7 896 000	9 323 000
Total Retained Equity	5 505 000	6 016 000	5 807 000	6 565 000
Total Equity	5 605 000	6 116 000	5 907 000	6 665 000
Total Long-Term Debt	1 041 000	1 264 000	1 583 000	1 992 000
Total Current Debt	185 000	200 000	407 000	665 000
Total Equity and Debt	6 831 000	7 579 000	7 896 000	9 323 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	121 000	37 000	51 000	807 000
Other Income	177 000	94 000	51 000	58 000
Revenue	298 000	132 000	102 000	866 000
Cost of Goods Sold	35 000	15 000	15 000	9 000
Salary Costs	39 000	230 000	479 000	615 000
Depreciation	95 000	112 000	148 000	100 000
Impairment	0	0	0	0
Expenditure	598 000	787 000	1 076 000	−11 786 000
Operating Profit	−301 000	−655 000	−973 000	12 652 000
Financial Income	−265 000	728 000	16 000	3 000
Financial Costs	1 000	3 000	15 000	125 000
Financial Balance	−266 000	725 000	1 000	−122 000
Dividends	0	0	0	4 000 000
Net Income	−511 000	209 000	−758 000	10 036 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	776 000	806 000	836 000	865 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	1 203 000	619 000	555 000	126 000
Total Tangible Assets	1 979 000	1 425 000	1 391 000	991 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 979 000	1 425 000	1 391 000	991 000
Stock	0	0	0	0
Total Investments	4 607 000	5 704 000	5 990 000	0
Cash, Bank	169 000	375 000	444 000	8 268 000
Total Current Assets	4 852 000	6 154 000	6 505 000	8 332 000
Total Assets	6 831 000	7 579 000	7 896 000	9 323 000
Total Equity	5 605 000	6 116 000	5 907 000	6 665 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 041 000	1 264 000	1 583 000	1 992 000
Creditors	0	9 000	29 000	0
Unpaid Taxes	17 000	8 000	162 000	226 000
Dividends	0	0	0	4 000 000
Other Current Debt	2 000	2 000	19 000	66 000
Total Current Debt	185 000	200 000	407 000	665 000
Total Equity and Debt	6 831 000	7 579 000	7 896 000	9 323 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,12 %	3,42 %	−12,83 %	150,58 %
Debt-to-Equity Ratio	0,19	0,21	0,27	0,3
Operating Profit Margin	−101,01 %	−496,21 %	−953,92 %	1 460,97 %
Current Ratio	26,23	30,77	15,98	12,53
Quick Ratio	26,23	30,77	15,98	12,53
Equity Ratio	0,82	0,81	0,75	0,71
Gross Profit Margin	88,26 %	88,64 %	85,29 %	98,96 %