BRUNSVIKEN EIENDOM AS

6508 KRISTIANSUND N

Finances

Share Ownership

Return on Equity

7,18 %

Current Ratio

2,91

Debt-to-Equity Ratio

0,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 764 000	3 639 000	3 191 000	3 273 000
Net Income	1 500 000	1 257 000	1 017 000	1 130 000
Total Assets	42 451 000	38 862 000	37 890 000	40 618 000
Total Equity	20 878 000	17 314 000	16 158 000	17 832 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 764 000	3 639 000	3 191 000	3 273 000
Expenditure	1 125 000	1 349 000	1 205 000	1 079 000
Operating Profit	2 639 000	2 290 000	1 985 000	2 194 000
Financial Income	0	0	0	4 000
Financial Costs	716 000	678 000	681 000	749 000
Financial Balance	−716 000	−678 000	−681 000	−745 000
Earnings Before Tax	1 923 000	1 612 000	1 305 000	1 449 000
Tax	423 000	355 000	287 000	319 000
Net Income	1 500 000	1 257 000	1 017 000	1 130 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 576 000	36 474 000	36 190 000	39 116 000
Total Current Assets	2 875 000	2 387 000	1 700 000	1 502 000
Total Assets	42 451 000	38 862 000	37 890 000	40 618 000
Total Retained Equity	20 413 000	16 849 000	15 693 000	17 367 000
Total Equity	20 878 000	17 314 000	16 158 000	17 832 000
Total Long-Term Debt	20 586 000	20 406 000	20 873 000	22 165 000
Total Current Debt	987 000	1 141 000	860 000	622 000
Total Equity and Debt	42 451 000	38 862 000	37 890 000	40 618 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 640 000	3 376 000	2 968 000	3 026 000
Other Income	124 000	263 000	223 000	248 000
Revenue	3 764 000	3 639 000	3 191 000	3 273 000
Cost of Goods Sold	0	0	0	0
Salary Costs	201 000	201 000	249 000	251 000
Depreciation	17 000	16 000	9 000	55 000
Impairment	0	0	0	0
Expenditure	1 125 000	1 349 000	1 205 000	1 079 000
Operating Profit	2 639 000	2 290 000	1 985 000	2 194 000
Financial Income	0	0	0	4 000
Financial Costs	716 000	678 000	681 000	749 000
Financial Balance	−716 000	−678 000	−681 000	−745 000
Dividends	300 000	300 000	300 000	300 000
Net Income	1 500 000	1 257 000	1 017 000	1 130 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	39 500 000	36 400 000	36 100 000	39 000 000
Machinery and Plant Facilities	0	0	0	10 000
Fixtures	76 000	74 000	90 000	106 000
Total Tangible Assets	39 576 000	36 474 000	36 190 000	39 116 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	39 576 000	36 474 000	36 190 000	39 116 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 852 000	2 291 000	1 649 000	1 390 000
Total Current Assets	2 875 000	2 387 000	1 700 000	1 502 000
Total Assets	42 451 000	38 862 000	37 890 000	40 618 000
Total Equity	20 878 000	17 314 000	16 158 000	17 832 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 586 000	20 406 000	20 873 000	22 165 000
Creditors	84 000	92 000	162 000	46 000
Unpaid Taxes	88 000	83 000	83 000	41 000
Dividends	300 000	300 000	300 000	300 000
Other Current Debt	217 000	446 000	173 000	156 000
Total Current Debt	987 000	1 141 000	860 000	622 000
Total Equity and Debt	42 451 000	38 862 000	37 890 000	40 618 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,18 %	7,26 %	6,29 %	6,34 %
Debt-to-Equity Ratio	0,99	1,18	1,29	1,24
Operating Profit Margin	70,11 %	62,93 %	62,21 %	67,03 %
Current Ratio	2,91	2,09	1,98	2,41
Quick Ratio	2,91	2,09	1,98	2,41
Equity Ratio	0,49	0,45	0,43	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %