X EIENDOM BRYNE AS

4344 BRYNE

Finances

Share Ownership

Return on Equity

2,79 %

Current Ratio

2,1

Debt-to-Equity Ratio

14,89

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 787 000	1 511 000	1 408 000	1 401 000
Net Income	40 000	38 000	−20 000	−245 000
Total Assets	23 050 000	23 828 000	24 179 000	25 041 000
Total Equity	1 436 000	1 396 000	1 351 000	1 270 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 787 000	1 511 000	1 408 000	1 401 000
Expenditure	1 005 000	912 000	796 000	776 000
Operating Profit	783 000	600 000	612 000	626 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	735 000	553 000	640 000	945 000
Financial Balance	−731 000	−552 000	−638 000	−941 000
Earnings Before Tax	51 000	48 000	−26 000	−314 000
Tax	11 000	11 000	−6 000	−69 000
Net Income	40 000	38 000	−20 000	−245 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 576 000	23 177 000	23 778 000	24 379 000
Total Current Assets	474 000	651 000	401 000	662 000
Total Assets	23 050 000	23 828 000	24 179 000	25 041 000
Total Retained Equity	540 000	500 000	456 000	374 000
Total Equity	1 436 000	1 396 000	1 351 000	1 270 000
Total Long-Term Debt	21 388 000	22 250 000	22 690 000	23 635 000
Total Current Debt	226 000	183 000	138 000	136 000
Total Equity and Debt	23 050 000	23 828 000	24 179 000	25 041 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 787 000	1 511 000	1 408 000	1 401 000
Revenue	1 787 000	1 511 000	1 408 000	1 401 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	601 000	601 000	601 000	601 000
Impairment	0	0	0	0
Expenditure	1 005 000	912 000	796 000	776 000
Operating Profit	783 000	600 000	612 000	626 000
Financial Income	4 000	1 000	2 000	4 000
Financial Costs	735 000	553 000	640 000	945 000
Financial Balance	−731 000	−552 000	−638 000	−941 000
Dividends	0	0	0	0
Net Income	40 000	38 000	−20 000	−245 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	22 576 000	23 177 000	23 778 000	24 379 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	22 576 000	23 177 000	23 778 000	24 379 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 576 000	23 177 000	23 778 000	24 379 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	67 000	352 000	110 000	10 000
Total Current Assets	474 000	651 000	401 000	662 000
Total Assets	23 050 000	23 828 000	24 179 000	25 041 000
Total Equity	1 436 000	1 396 000	1 351 000	1 270 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 388 000	22 250 000	22 690 000	23 635 000
Creditors	53 000	69 000	50 000	58 000
Unpaid Taxes	117 000	88 000	71 000	78 000
Dividends	0	0	0	0
Other Current Debt	49 000	26 000	16 000	0
Total Current Debt	226 000	183 000	138 000	136 000
Total Equity and Debt	23 050 000	23 828 000	24 179 000	25 041 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,79 %	2,72 %	−1,48 %	−19,29 %
Debt-to-Equity Ratio	14,89	15,94	16,79	18,61
Operating Profit Margin	43,82 %	39,71 %	43,47 %	44,68 %
Current Ratio	2,1	3,56	2,91	4,87
Quick Ratio	2,1	3,56	2,91	4,87
Equity Ratio	0,06	0,06	0,06	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %