Børrud Eiendommer AS

2235 MATRAND

Finances

Share Ownership

Return on Equity

−28,17 %

Current Ratio

9,72

Debt-to-Equity Ratio

0,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	11 657 000	2 166 000
Net Income	−775 000	−800 000	7 500 000	84 000
Total Assets	4 589 000	6 404 000	12 232 000	14 676 000
Total Equity	2 751 000	3 525 000	8 565 000	1 065 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	11 657 000	2 166 000
Expenditure	984 000	1 052 000	1 529 000	1 382 000
Operating Profit	−983 000	−1 052 000	10 128 000	784 000
Financial Income	47 000	28 000	6 000	14 000
Financial Costs	1 000	2 000	518 000	634 000
Financial Balance	46 000	26 000	−512 000	−620 000
Earnings Before Tax	−937 000	−1 025 000	9 616 000	163 000
Tax	−162 000	−226 000	2 116 000	80 000
Net Income	−775 000	−800 000	7 500 000	84 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	10 685 000
Total Current Assets	4 589 000	6 404 000	12 232 000	3 991 000
Total Assets	4 589 000	6 404 000	12 232 000	14 676 000
Total Retained Equity	2 195 000	2 969 000	8 009 000	508 000
Total Equity	2 751 000	3 525 000	8 565 000	1 065 000
Total Long-Term Debt	1 366 000	1 726 000	2 186 000	13 051 000
Total Current Debt	472 000	1 153 000	1 480 000	561 000
Total Equity and Debt	4 589 000	6 404 000	12 232 000	14 676 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	11 657 000	2 166 000
Revenue	0	0	11 657 000	2 166 000
Cost of Goods Sold	0	0	0	5 000
Salary Costs	680 000	909 000	903 000	834 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	984 000	1 052 000	1 529 000	1 382 000
Operating Profit	−983 000	−1 052 000	10 128 000	784 000
Financial Income	47 000	28 000	6 000	14 000
Financial Costs	1 000	2 000	518 000	634 000
Financial Balance	46 000	26 000	−512 000	−620 000
Dividends	0	4 240 000	0	0
Net Income	−775 000	−800 000	7 500 000	84 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	10 685 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	10 685 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	10 685 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 672 000	5 062 000	9 117 000	655 000
Total Current Assets	4 589 000	6 404 000	12 232 000	3 991 000
Total Assets	4 589 000	6 404 000	12 232 000	14 676 000
Total Equity	2 751 000	3 525 000	8 565 000	1 065 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 366 000	1 726 000	2 186 000	13 051 000
Creditors	106 000	1 000	327 000	35 000
Unpaid Taxes	78 000	78 000	72 000	145 000
Dividends	0	4 240 000	0	0
Other Current Debt	89 000	839 000	775 000	381 000
Total Current Debt	472 000	1 153 000	1 480 000	561 000
Total Equity and Debt	4 589 000	6 404 000	12 232 000	14 676 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−28,17 %	−22,7 %	87,57 %	7,89 %
Debt-to-Equity Ratio	0,5	0,49	0,26	12,25
Operating Profit Margin	-	-	86,88 %	36,2 %
Current Ratio	9,72	5,55	8,26	7,11
Quick Ratio	9,72	5,55	8,26	7,11
Equity Ratio	0,6	0,55	0,7	0,07
Gross Profit Margin	-	-	100 %	99,77 %