KNUD BRYNS VEI 3 AS

0191 OSLO

Finances

Share Ownership

Return on Equity

237,85 %

Current Ratio

1,13

Debt-to-Equity Ratio

30,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 164 000	9 687 000	9 669 000	9 419 000
Net Income	3 965 000	3 414 000	3 176 000	2 875 000
Total Assets	61 489 000	62 050 000	68 504 000	67 794 000
Total Equity	1 667 000	3 756 000	1 709 000	51 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 164 000	9 687 000	9 669 000	9 419 000
Expenditure	3 181 000	3 202 000	3 200 000	3 298 000
Operating Profit	6 983 000	6 484 000	6 469 000	6 121 000
Financial Income	121 000	115 000	106 000	96 000
Financial Costs	2 021 000	2 222 000	2 503 000	2 533 000
Financial Balance	−1 900 000	−2 107 000	−2 397 000	−2 437 000
Earnings Before Tax	5 083 000	4 377 000	4 072 000	3 684 000
Tax	1 119 000	963 000	896 000	809 000
Net Income	3 965 000	3 414 000	3 176 000	2 875 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	52 229 000	54 952 000	57 676 000	60 399 000
Total Current Assets	9 260 000	7 097 000	10 828 000	7 395 000
Total Assets	61 489 000	62 050 000	68 504 000	67 794 000
Total Retained Equity	1 615 000	3 705 000	1 658 000	0
Total Equity	1 667 000	3 756 000	1 709 000	51 000
Total Long-Term Debt	51 636 000	54 955 000	63 378 000	62 078 000
Total Current Debt	8 187 000	3 339 000	3 417 000	5 665 000
Total Equity and Debt	61 489 000	62 050 000	68 504 000	67 794 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 164 000	9 687 000	9 669 000	9 419 000
Other Income	0	0	0	0
Revenue	10 164 000	9 687 000	9 669 000	9 419 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 723 000	2 723 000	2 723 000	2 723 000
Impairment	0	0	0	0
Expenditure	3 181 000	3 202 000	3 200 000	3 298 000
Operating Profit	6 983 000	6 484 000	6 469 000	6 121 000
Financial Income	121 000	115 000	106 000	96 000
Financial Costs	2 021 000	2 222 000	2 503 000	2 533 000
Financial Balance	−1 900 000	−2 107 000	−2 397 000	−2 437 000
Dividends	0	0	0	0
Net Income	3 965 000	3 414 000	3 176 000	2 875 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	52 229 000	54 952 000	57 676 000	60 399 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	52 229 000	54 952 000	57 676 000	60 399 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	52 229 000	54 952 000	57 676 000	60 399 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 698 000	4 656 000	8 441 000	5 199 000
Total Current Assets	9 260 000	7 097 000	10 828 000	7 395 000
Total Assets	61 489 000	62 050 000	68 504 000	67 794 000
Total Equity	1 667 000	3 756 000	1 709 000	51 000
Short-Term Group Debt	7 761 000	1 753 000	1 946 000	5 457 000
Total Long-Term Debt	51 636 000	54 955 000	63 378 000	62 078 000
Creditors	0	20 000	0	0
Unpaid Taxes	418 000	398 000	408 000	0
Dividends	0	0	0	0
Other Current Debt	7 000	0	0	0
Total Current Debt	8 187 000	3 339 000	3 417 000	5 665 000
Total Equity and Debt	61 489 000	62 050 000	68 504 000	67 794 000

Financial indicators	2022	2021	2020	2019
Return on Equity	237,85 %	90,89 %	185,84 %	5 637,25 %
Debt-to-Equity Ratio	30,98	14,63	37,08	1 217,22
Operating Profit Margin	68,7 %	66,94 %	66,9 %	64,99 %
Current Ratio	1,13	2,13	3,17	1,31
Quick Ratio	1,13	2,13	3,17	1,31
Equity Ratio	0,03	0,06	0,02	0
Gross Profit Margin	100 %	100 %	100 %	100 %