BRØRBY EIENDOMSMEGLING AS

3510 HØNEFOSS

Finances

Share Ownership

Return on Equity

−26,43 %

Current Ratio

2,49

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 247 000	1 382 000	1 371 000	1 664 000
Net Income	−176 000	27 000	124 000	325 000
Total Assets	1 069 000	1 237 000	1 270 000	1 201 000
Total Equity	666 000	843 000	816 000	692 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 247 000	1 382 000	1 371 000	1 664 000
Expenditure	1 477 000	1 352 000	1 233 000	1 351 000
Operating Profit	−230 000	30 000	137 000	312 000
Financial Income	6 000	7 000	7 000	15 000
Financial Costs	2 000	2 000	2 000	3 000
Financial Balance	4 000	5 000	5 000	12 000
Earnings Before Tax	−226 000	35 000	142 000	325 000
Tax	−50 000	8 000	19 000	0
Net Income	−176 000	27 000	124 000	325 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	67 000	32 000	10 000	15 000
Total Current Assets	1 002 000	1 205 000	1 260 000	1 186 000
Total Assets	1 069 000	1 237 000	1 270 000	1 201 000
Total Retained Equity	−84 000	93 000	66 000	−58 000
Total Equity	666 000	843 000	816 000	692 000
Total Long-Term Debt	0	1 000	2 000	0
Total Current Debt	403 000	393 000	452 000	509 000
Total Equity and Debt	1 069 000	1 237 000	1 270 000	1 201 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 247 000	1 382 000	1 371 000	1 664 000
Other Income	0	0	0	0
Revenue	1 247 000	1 382 000	1 371 000	1 664 000
Cost of Goods Sold	375 000	260 000	373 000	373 000
Salary Costs	755 000	753 000	631 000	721 000
Depreciation	14 000	19 000	4 000	8 000
Impairment	0	0	0	0
Expenditure	1 477 000	1 352 000	1 233 000	1 351 000
Operating Profit	−230 000	30 000	137 000	312 000
Financial Income	6 000	7 000	7 000	15 000
Financial Costs	2 000	2 000	2 000	3 000
Financial Balance	4 000	5 000	5 000	12 000
Dividends	0	0	0	0
Net Income	−176 000	27 000	124 000	325 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	49 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	32 000	10 000	15 000
Total Tangible Assets	18 000	32 000	10 000	15 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	67 000	32 000	10 000	15 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	367 000	903 000	936 000	782 000
Total Current Assets	1 002 000	1 205 000	1 260 000	1 186 000
Total Assets	1 069 000	1 237 000	1 270 000	1 201 000
Total Equity	666 000	843 000	816 000	692 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	1 000	2 000	0
Creditors	10 000	7 000	5 000	7 000
Unpaid Taxes	74 000	82 000	149 000	236 000
Dividends	0	0	0	0
Other Current Debt	318 000	295 000	282 000	266 000
Total Current Debt	403 000	393 000	452 000	509 000
Total Equity and Debt	1 069 000	1 237 000	1 270 000	1 201 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−26,43 %	3,2 %	15,2 %	46,97 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−18,44 %	2,17 %	9,99 %	18,75 %
Current Ratio	2,49	3,07	2,79	2,33
Quick Ratio	2,49	3,07	2,79	2,33
Equity Ratio	0,62	0,68	0,64	0,58
Gross Profit Margin	69,93 %	81,19 %	72,79 %	77,58 %