BRUSVEHAGEN BOLIGTUN BORETTSLAG

2815 GJØVIK

Finances

Share Ownership

Return on Equity

7,69 %

Current Ratio

3,46

Debt-to-Equity Ratio

3,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	983 000	892 000	909 000	909 000
Net Income	265 000	416 000	372 000	371 000
Total Assets	15 696 000	15 791 000	15 755 000	15 790 000
Total Equity	3 446 000	3 181 000	2 765 000	2 393 000

Income (NOK)	2022	2021	2020	2019
Revenue	983 000	892 000	909 000	909 000
Expenditure	487 000	334 000	329 000	268 000
Operating Profit	497 000	559 000	581 000	642 000
Financial Income	4 000	3 000	4 000	9 000
Financial Costs	236 000	145 000	214 000	280 000
Financial Balance	−232 000	−142 000	−210 000	−271 000
Earnings Before Tax	265 000	416 000	372 000	371 000
Tax	0	0	0	0
Net Income	265 000	416 000	372 000	371 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	15 322 000	15 326 000	15 286 000	15 291 000
Total Current Assets	374 000	465 000	469 000	499 000
Total Assets	15 696 000	15 791 000	15 755 000	15 790 000
Total Retained Equity	3 396 000	3 131 000	2 715 000	2 343 000
Total Equity	3 446 000	3 181 000	2 765 000	2 393 000
Total Long-Term Debt	12 142 000	12 506 000	12 905 000	13 277 000
Total Current Debt	108 000	103 000	85 000	120 000
Total Equity and Debt	15 696 000	15 791 000	15 755 000	15 790 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	983 000	892 000	909 000	909 000
Revenue	983 000	892 000	909 000	909 000
Cost of Goods Sold	0	0	0	0
Salary Costs	29 000	29 000	29 000	29 000
Depreciation	5 000	5 000	5 000	0
Impairment	0	0	0	0
Expenditure	487 000	334 000	329 000	268 000
Operating Profit	497 000	559 000	581 000	642 000
Financial Income	4 000	3 000	4 000	9 000
Financial Costs	236 000	145 000	214 000	280 000
Financial Balance	−232 000	−142 000	−210 000	−271 000
Dividends	0	0	0	0
Net Income	265 000	416 000	372 000	371 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	15 289 000	15 326 000	15 286 000	15 291 000
Machinery and Plant Facilities	33 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	15 322 000	15 326 000	15 286 000	15 291 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	15 322 000	15 326 000	15 286 000	15 291 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	278 000	371 000	397 000	439 000
Total Current Assets	374 000	465 000	469 000	499 000
Total Assets	15 696 000	15 791 000	15 755 000	15 790 000
Total Equity	3 446 000	3 181 000	2 765 000	2 393 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 142 000	12 506 000	12 905 000	13 277 000
Creditors	108 000	103 000	85 000	120 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	108 000	103 000	85 000	120 000
Total Equity and Debt	15 696 000	15 791 000	15 755 000	15 790 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,69 %	13,08 %	13,45 %	15,5 %
Debt-to-Equity Ratio	3,52	3,93	4,67	5,55
Operating Profit Margin	50,56 %	62,67 %	63,92 %	70,63 %
Current Ratio	3,46	4,51	5,52	4,16
Quick Ratio	3,46	4,51	5,52	4,16
Equity Ratio	0,22	0,2	0,18	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %