BRL PÅ FØRSTE RAD 1

9006 TROMSØ

Finances

Share Ownership

Return on Equity

11,66 %

Current Ratio

6,12

Debt-to-Equity Ratio

6,16

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 503 000	4 254 000	4 239 000	4 274 000
Net Income	1 565 000	1 927 000	1 606 000	385 000
Total Assets	96 354 000	96 223 000	95 962 000	95 950 000
Total Equity	13 421 000	11 856 000	9 929 000	8 323 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 503 000	4 254 000	4 239 000	4 274 000
Expenditure	1 783 000	1 677 000	1 757 000	2 706 000
Operating Profit	2 720 000	2 576 000	2 481 000	1 568 000
Financial Income	30 000	6 000	8 000	43 000
Financial Costs	1 186 000	655 000	884 000	1 226 000
Financial Balance	−1 156 000	−649 000	−876 000	−1 183 000
Earnings Before Tax	2 687 000	2 547 000	2 481 000	1 568 000
Tax	0	0	0	0
Net Income	1 565 000	1 927 000	1 606 000	385 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	94 872 000	94 766 000	94 551 000	94 460 000
Total Current Assets	1 482 000	1 457 000	1 411 000	1 490 000
Total Assets	96 354 000	96 223 000	95 962 000	95 950 000
Total Retained Equity	11 601 000	9 674 000	8 068 000	7 682 000
Total Equity	13 421 000	11 856 000	9 929 000	8 323 000
Total Long-Term Debt	82 691 000	84 144 000	85 809 000	87 391 000
Total Current Debt	242 000	223 000	224 000	237 000
Total Equity and Debt	96 354 000	96 223 000	95 962 000	95 950 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 470 000	4 224 000	4 239 000	4 274 000
Revenue	4 503 000	4 254 000	4 239 000	4 274 000
Cost of Goods Sold	0	0	0	0
Salary Costs	166 000	174 000	171 000	167 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 783 000	1 677 000	1 757 000	2 706 000
Operating Profit	2 720 000	2 576 000	2 481 000	1 568 000
Financial Income	30 000	6 000	8 000	43 000
Financial Costs	1 186 000	655 000	884 000	1 226 000
Financial Balance	−1 156 000	−649 000	−876 000	−1 183 000
Dividends	0	0	0	0
Net Income	1 565 000	1 927 000	1 606 000	385 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	93 841 000	93 821 000	93 708 000	93 708 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	93 841 000	93 821 000	93 708 000	93 708 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	94 872 000	94 766 000	94 551 000	94 460 000
Stock	0	0	0	0
Total Investments	8 000	8 000	8 000	8 000
Cash, Bank	1 330 000	1 322 000	1 270 000	1 346 000
Total Current Assets	1 482 000	1 457 000	1 411 000	1 490 000
Total Assets	96 354 000	96 223 000	95 962 000	95 950 000
Total Equity	13 421 000	11 856 000	9 929 000	8 323 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	82 691 000	84 144 000	85 809 000	87 391 000
Creditors	119 000	122 000	135 000	116 000
Unpaid Taxes	2 000	3 000	2 000	1 000
Dividends	0	0	0	0
Other Current Debt	121 000	99 000	87 000	120 000
Total Current Debt	242 000	223 000	224 000	237 000
Total Equity and Debt	96 354 000	96 223 000	95 962 000	95 950 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,66 %	16,25 %	16,17 %	4,63 %
Debt-to-Equity Ratio	6,16	7,1	8,64	10,5
Operating Profit Margin	60,4 %	60,55 %	58,53 %	36,69 %
Current Ratio	6,12	6,53	6,3	6,29
Quick Ratio	6,12	6,53	6,3	6,29
Equity Ratio	0,14	0,12	0,1	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %