BROA EIENDOM AS

2618 LILLEHAMMER

Finances

Share Ownership

Return on Equity

−0,78 %

Current Ratio

5,51

Debt-to-Equity Ratio

1,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	179 000	83 000	997 000	256 000
Net Income	−9 000	−83 000	744 000	−40 000
Total Assets	3 157 000	3 277 000	1 650 000	2 460 000
Total Equity	1 149 000	1 158 000	1 241 000	697 000

Income (NOK)	2022	2021	2020	2019
Revenue	179 000	83 000	997 000	256 000
Expenditure	115 000	145 000	32 000	213 000
Operating Profit	64 000	−62 000	965 000	43 000
Financial Income	0	0	0	0
Financial Costs	76 000	45 000	12 000	94 000
Financial Balance	−76 000	−45 000	−12 000	−94 000
Earnings Before Tax	−12 000	−106 000	953 000	−51 000
Tax	−3 000	−23 000	210 000	−11 000
Net Income	−9 000	−83 000	744 000	−40 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 783 000	2 857 000	0	2 405 000
Total Current Assets	375 000	420 000	1 650 000	54 000
Total Assets	3 157 000	3 277 000	1 650 000	2 460 000
Total Retained Equity	449 000	458 000	541 000	−3 000
Total Equity	1 149 000	1 158 000	1 241 000	697 000
Total Long-Term Debt	1 940 000	2 090 000	209 000	1 740 000
Total Current Debt	68 000	29 000	201 000	23 000
Total Equity and Debt	3 157 000	3 277 000	1 650 000	2 460 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	179 000	83 000	2 000	256 000
Other Income	0	0	995 000	0
Revenue	179 000	83 000	997 000	256 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	74 000	61 000	0	92 000
Impairment	0	0	0	0
Expenditure	115 000	145 000	32 000	213 000
Operating Profit	64 000	−62 000	965 000	43 000
Financial Income	0	0	0	0
Financial Costs	76 000	45 000	12 000	94 000
Financial Balance	−76 000	−45 000	−12 000	−94 000
Dividends	0	0	200 000	0
Net Income	−9 000	−83 000	744 000	−40 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	1 000
Real Eastate	2 783 000	2 857 000	0	2 405 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 783 000	2 857 000	0	2 405 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 783 000	2 857 000	0	2 405 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	373 000	416 000	1 445 000	40 000
Total Current Assets	375 000	420 000	1 650 000	54 000
Total Assets	3 157 000	3 277 000	1 650 000	2 460 000
Total Equity	1 149 000	1 158 000	1 241 000	697 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 940 000	2 090 000	209 000	1 740 000
Creditors	0	0	0	4 000
Unpaid Taxes	0	0	1 000	10 000
Dividends	0	0	200 000	0
Other Current Debt	22 000	9 000	0	8 000
Total Current Debt	68 000	29 000	201 000	23 000
Total Equity and Debt	3 157 000	3 277 000	1 650 000	2 460 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,78 %	−7,17 %	59,95 %	−5,74 %
Debt-to-Equity Ratio	1,69	1,8	0,17	2,5
Operating Profit Margin	35,75 %	−74,7 %	96,79 %	16,8 %
Current Ratio	5,51	14,48	8,21	2,35
Quick Ratio	5,51	14,48	8,21	2,35
Equity Ratio	0,36	0,35	0,75	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %