BRUNSTAD EIENDOM AS

2760 BRANDBU

Finances

Return on Equity

−3,3 %

Current Ratio

N/A

Debt-to-Equity Ratio

−12,03

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	50 000	0	0
Net Income	42 000	419 000	140 000	−680 000
Total Assets	14 038 000	13 920 000	13 753 000	12 923 000
Total Equity	−1 273 000	−1 315 000	−1 734 000	−1 874 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	50 000	0	0
Expenditure	39 000	36 000	40 000	34 000
Operating Profit	−38 000	14 000	−39 000	−33 000
Financial Income	843 000	1 040 000	855 000	0
Financial Costs	763 000	635 000	675 000	646 000
Financial Balance	80 000	405 000	180 000	−646 000
Earnings Before Tax	42 000	419 000	140 000	−680 000
Tax	0	0	0	0
Net Income	42 000	419 000	140 000	−680 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 184 000	12 876 000	12 896 000	12 917 000
Total Current Assets	854 000	1 044 000	857 000	6 000
Total Assets	14 038 000	13 920 000	13 753 000	12 923 000
Total Retained Equity	−1 303 000	−1 345 000	−1 764 000	−1 904 000
Total Equity	−1 273 000	−1 315 000	−1 734 000	−1 874 000
Total Long-Term Debt	15 311 000	15 235 000	15 487 000	14 797 000
Total Current Debt	0	0	0	0
Total Equity and Debt	14 038 000	13 920 000	13 753 000	12 923 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	50 000	0	0
Revenue	0	50 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	21 000	21 000	21 000	20 000
Impairment	0	0	0	0
Expenditure	39 000	36 000	40 000	34 000
Operating Profit	−38 000	14 000	−39 000	−33 000
Financial Income	843 000	1 040 000	855 000	0
Financial Costs	763 000	635 000	675 000	646 000
Financial Balance	80 000	405 000	180 000	−646 000
Dividends	0	0	0	0
Net Income	42 000	419 000	140 000	−680 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	117 000	137 000	158 000	178 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	117 000	137 000	158 000	178 000
Total Fiancial Fixed Assets	13 067 000	12 739 000	12 739 000	12 739 000
Total Fixed Assets	13 184 000	12 876 000	12 896 000	12 917 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	11 000	4 000	2 000	6 000
Total Current Assets	854 000	1 044 000	857 000	6 000
Total Assets	14 038 000	13 920 000	13 753 000	12 923 000
Total Equity	−1 273 000	−1 315 000	−1 734 000	−1 874 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 311 000	15 235 000	15 487 000	14 797 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	0	0	0	0
Total Equity and Debt	14 038 000	13 920 000	13 753 000	12 923 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,3 %	−31,86 %	−8,07 %	36,29 %
Debt-to-Equity Ratio	−12,03	−11,59	−8,93	−7,9
Operating Profit Margin	-	28 %	-	-
Current Ratio	-	-	-	-
Quick Ratio	-	-	-	-
Equity Ratio	−0,09	−0,09	−0,13	−0,15
Gross Profit Margin	-	100 %	-	-