BROTTVEIT EIGEDOM AS

4747 VALLE

Finances

Share Ownership

Return on Equity

−4,64 %

Current Ratio

0,62

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	210 000	208 000	93 000	184 000
Net Income	−35 000	96 000	−22 000	58 000
Total Assets	1 059 000	1 166 000	1 044 000	1 129 000
Total Equity	755 000	790 000	694 000	716 000

Income (NOK)	2022	2021	2020	2019
Revenue	210 000	208 000	93 000	184 000
Expenditure	233 000	71 000	79 000	87 000
Operating Profit	−24 000	137 000	14 000	98 000
Financial Income	0	0	0	0
Financial Costs	12 000	15 000	36 000	23 000
Financial Balance	−12 000	−15 000	−36 000	−23 000
Earnings Before Tax	−35 000	122 000	−22 000	75 000
Tax	0	25 000	0	16 000
Net Income	−35 000	96 000	−22 000	58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	872 000	932 000	973 000	1 065 000
Total Current Assets	187 000	235 000	71 000	64 000
Total Assets	1 059 000	1 166 000	1 044 000	1 129 000
Total Retained Equity	15 000	50 000	−46 000	−24 000
Total Equity	755 000	790 000	694 000	716 000
Total Long-Term Debt	0	0	29 000	125 000
Total Current Debt	304 000	376 000	320 000	289 000
Total Equity and Debt	1 059 000	1 166 000	1 044 000	1 129 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	31 000	20 000	0	97 000
Other Income	179 000	188 000	93 000	88 000
Revenue	210 000	208 000	93 000	184 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	59 000	41 000	44 000	48 000
Impairment	0	0	0	0
Expenditure	233 000	71 000	79 000	87 000
Operating Profit	−24 000	137 000	14 000	98 000
Financial Income	0	0	0	0
Financial Costs	12 000	15 000	36 000	23 000
Financial Balance	−12 000	−15 000	−36 000	−23 000
Dividends	0	0	0	0
Net Income	−35 000	96 000	−22 000	58 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	872 000	906 000	941 000	977 000
Machinery and Plant Facilities	0	26 000	32 000	40 000
Fixtures	0	0	0	0
Total Tangible Assets	872 000	932 000	973 000	1 017 000
Total Fiancial Fixed Assets	0	0	0	48 000
Total Fixed Assets	872 000	932 000	973 000	1 065 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	171 000	206 000	68 000	64 000
Total Current Assets	187 000	235 000	71 000	64 000
Total Assets	1 059 000	1 166 000	1 044 000	1 129 000
Total Equity	755 000	790 000	694 000	716 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	29 000	125 000
Creditors	6 000	0	0	0
Unpaid Taxes	43 000	45 000	16 000	38 000
Dividends	0	0	0	0
Other Current Debt	255 000	305 000	305 000	235 000
Total Current Debt	304 000	376 000	320 000	289 000
Total Equity and Debt	1 059 000	1 166 000	1 044 000	1 129 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,64 %	12,15 %	−3,17 %	8,1 %
Debt-to-Equity Ratio	0	0	0,04	0,17
Operating Profit Margin	−11,43 %	65,87 %	15,05 %	53,26 %
Current Ratio	0,62	0,63	0,22	0,22
Quick Ratio	0,62	0,63	0,22	0,22
Equity Ratio	0,71	0,68	0,66	0,63
Gross Profit Margin	100 %	100 %	100 %	100 %