BRØDRENE NIELSEN EIENDOM AS

7031 TRONDHEIM

Finances

Return on Equity

140,23 %

Current Ratio

1,06

Debt-to-Equity Ratio

0,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	237 383 000	327 386 000	391 940 000	386 309 000
Net Income	121 137 000	10 685 000	20 691 000	22 919 000
Total Assets	166 518 000	290 052 000	297 467 000	278 364 000
Total Equity	86 384 000	115 167 000	119 860 000	115 911 000

Income (NOK)	2022	2021	2020	2019
Revenue	237 383 000	327 386 000	391 940 000	386 309 000
Expenditure	220 824 000	313 103 000	363 265 000	355 645 000
Operating Profit	16 560 000	14 283 000	28 674 000	30 665 000
Financial Income	110 608 000	689 000	653 000	948 000
Financial Costs	1 719 000	1 548 000	2 640 000	2 153 000
Financial Balance	108 889 000	−859 000	−1 987 000	−1 205 000
Earnings Before Tax	125 449 000	13 423 000	26 687 000	29 459 000
Tax	4 312 000	2 738 000	5 997 000	6 540 000
Net Income	121 137 000	10 685 000	20 691 000	22 919 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	98 281 000	115 478 000	110 782 000	110 943 000
Total Current Assets	68 237 000	174 574 000	186 685 000	167 422 000
Total Assets	166 518 000	290 052 000	297 467 000	278 364 000
Total Retained Equity	70 611 000	97 694 000	102 387 000	98 438 000
Total Equity	86 384 000	115 167 000	119 860 000	115 911 000
Total Long-Term Debt	15 884 000	80 694 000	74 362 000	76 710 000
Total Current Debt	64 249 000	94 191 000	103 246 000	85 743 000
Total Equity and Debt	166 518 000	290 052 000	297 467 000	278 364 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	231 500 000	317 326 000	395 757 000	376 969 000
Other Income	5 883 000	10 060 000	−3 817 000	9 340 000
Revenue	237 383 000	327 386 000	391 940 000	386 309 000
Cost of Goods Sold	109 225 000	153 380 000	186 988 000	173 945 000
Salary Costs	60 051 000	90 164 000	100 795 000	104 270 000
Depreciation	12 267 000	19 726 000	20 370 000	17 830 000
Impairment	154 000	651 000	1 153 000	0
Expenditure	220 824 000	313 103 000	363 265 000	355 645 000
Operating Profit	16 560 000	14 283 000	28 674 000	30 665 000
Financial Income	110 608 000	689 000	653 000	948 000
Financial Costs	1 719 000	1 548 000	2 640 000	2 153 000
Financial Balance	108 889 000	−859 000	−1 987 000	−1 205 000
Dividends	0	15 000 000	15 000 000	9 000 000
Net Income	121 137 000	10 685 000	20 691 000	22 919 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	1 603 000
Total Intangible Assets	248 000	2 387 000	2 764 000	4 684 000
Real Eastate	27 451 000	65 728 000	58 937 000	56 358 000
Machinery and Plant Facilities	513 000	43 753 000	45 107 000	46 367 000
Fixtures	73 000	3 050 000	3 677 000	3 052 000
Total Tangible Assets	28 037 000	112 531 000	107 720 000	105 778 000
Total Fiancial Fixed Assets	69 996 000	560 000	298 000	481 000
Total Fixed Assets	98 281 000	115 478 000	110 782 000	110 943 000
Stock	0	195 000	818 000	1 266 000
Total Investments	0	10 505 000	10 402 000	20 126 000
Cash, Bank	43 850 000	65 703 000	73 887 000	50 893 000
Total Current Assets	68 237 000	174 574 000	186 685 000	167 422 000
Total Assets	166 518 000	290 052 000	297 467 000	278 364 000
Total Equity	86 384 000	115 167 000	119 860 000	115 911 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 884 000	80 694 000	74 362 000	76 710 000
Creditors	9 320 000	22 141 000	23 293 000	27 388 000
Unpaid Taxes	308 000	18 234 000	23 663 000	24 716 000
Dividends	0	15 000 000	15 000 000	9 000 000
Other Current Debt	54 414 000	37 702 000	31 903 000	18 639 000
Total Current Debt	64 249 000	94 191 000	103 246 000	85 743 000
Total Equity and Debt	166 518 000	290 052 000	297 467 000	278 364 000

Financial indicators	2022	2021	2020	2019
Return on Equity	140,23 %	9,28 %	17,26 %	19,77 %
Debt-to-Equity Ratio	0,18	0,7	0,62	0,66
Operating Profit Margin	6,98 %	4,36 %	7,32 %	7,94 %
Current Ratio	1,06	1,85	1,81	1,95
Quick Ratio	1,06	1,86	1,82	1,98
Equity Ratio	0,52	0,4	0,4	0,42
Gross Profit Margin	53,99 %	53,15 %	52,29 %	54,97 %