BRØDR FORLAND EIENDOM AS

5382 SKOGSVÅG

Finances

Return on Equity

7,7 %

Current Ratio

2,82

Debt-to-Equity Ratio

6,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 658 000	4 482 000	4 567 000	4 816 000
Net Income	372 000	567 000	716 000	206 000
Total Assets	35 994 000	36 938 000	37 511 000	39 209 000
Total Equity	4 832 000	7 540 000	6 973 000	6 257 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 658 000	4 482 000	4 567 000	4 816 000
Expenditure	2 630 000	2 196 000	2 115 000	2 789 000
Operating Profit	2 028 000	2 286 000	2 452 000	2 027 000
Financial Income	−1 000	0	0	0
Financial Costs	1 566 000	1 559 000	1 590 000	1 821 000
Financial Balance	−1 567 000	−1 559 000	−1 590 000	−1 821 000
Earnings Before Tax	460 000	727 000	862 000	206 000
Tax	88 000	160 000	146 000	0
Net Income	372 000	567 000	716 000	206 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	35 161 000	35 935 000	36 301 000	37 465 000
Total Current Assets	833 000	1 003 000	1 210 000	1 743 000
Total Assets	35 994 000	36 938 000	37 511 000	39 209 000
Total Retained Equity	722 000	430 000	−137 000	−853 000
Total Equity	4 832 000	7 540 000	6 973 000	6 257 000
Total Long-Term Debt	30 867 000	29 166 000	30 316 000	32 580 000
Total Current Debt	295 000	232 000	222 000	372 000
Total Equity and Debt	35 994 000	36 938 000	37 511 000	39 209 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 658 000	4 482 000	4 567 000	4 816 000
Revenue	4 658 000	4 482 000	4 567 000	4 816 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 198 000	1 169 000	1 165 000	1 196 000
Impairment	0	0	0	0
Expenditure	2 630 000	2 196 000	2 115 000	2 789 000
Operating Profit	2 028 000	2 286 000	2 452 000	2 027 000
Financial Income	−1 000	0	0	0
Financial Costs	1 566 000	1 559 000	1 590 000	1 821 000
Financial Balance	−1 567 000	−1 559 000	−1 590 000	−1 821 000
Dividends	80 000	0	0	0
Net Income	372 000	567 000	716 000	206 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	35 100 000	35 935 000	36 301 000	37 465 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	35 100 000	35 935 000	36 301 000	37 465 000
Total Fiancial Fixed Assets	61 000	0	0	0
Total Fixed Assets	35 161 000	35 935 000	36 301 000	37 465 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	134 000	324 000	523 000	73 000
Total Current Assets	833 000	1 003 000	1 210 000	1 743 000
Total Assets	35 994 000	36 938 000	37 511 000	39 209 000
Total Equity	4 832 000	7 540 000	6 973 000	6 257 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	30 867 000	29 166 000	30 316 000	32 580 000
Creditors	0	0	−7 000	68 000
Unpaid Taxes	0	17 000	18 000	0
Dividends	80 000	0	0	0
Other Current Debt	215 000	215 000	210 000	304 000
Total Current Debt	295 000	232 000	222 000	372 000
Total Equity and Debt	35 994 000	36 938 000	37 511 000	39 209 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,7 %	7,52 %	10,27 %	3,29 %
Debt-to-Equity Ratio	6,39	3,87	4,35	5,21
Operating Profit Margin	43,54 %	51 %	53,69 %	42,09 %
Current Ratio	2,82	4,32	5,45	4,69
Quick Ratio	2,82	4,32	5,45	4,69
Equity Ratio	0,13	0,2	0,19	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %