BRUUN EIENDOM AS

1351 RUD

Finances

Return on Equity

17,72 %

Current Ratio

1,53

Debt-to-Equity Ratio

0,64

Key figures (NOK)	2022	2021	2020	2019
Revenue	19 509 000	17 093 000	16 646 000	16 505 000
Net Income	16 151 000	10 233 000	8 198 000	7 815 000
Total Assets	167 888 000	168 769 000	179 272 000	117 821 000
Total Equity	91 148 000	74 997 000	64 764 000	57 960 000

Income (NOK)	2022	2021	2020	2019
Revenue	19 509 000	17 093 000	16 646 000	16 505 000
Expenditure	9 197 000	8 007 000	7 801 000	7 872 000
Operating Profit	10 312 000	9 086 000	8 846 000	8 633 000
Financial Income	9 382 000	4 356 000	3 835 000	1 170 000
Financial Costs	1 547 000	1 493 000	2 661 000	32 000
Financial Balance	7 835 000	2 863 000	1 174 000	1 138 000
Earnings Before Tax	18 147 000	11 949 000	10 019 000	9 771 000
Tax	1 996 000	1 716 000	1 821 000	1 956 000
Net Income	16 151 000	10 233 000	8 198 000	7 815 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	140 152 000	142 165 000	150 388 000	78 142 000
Total Current Assets	27 735 000	26 604 000	28 884 000	39 679 000
Total Assets	167 888 000	168 769 000	179 272 000	117 821 000
Total Retained Equity	74 562 000	58 411 000	48 178 000	54 830 000
Total Equity	91 148 000	74 997 000	64 764 000	57 960 000
Total Long-Term Debt	58 623 000	60 589 000	61 500 000	0
Total Current Debt	18 116 000	33 183 000	53 008 000	59 861 000
Total Equity and Debt	167 888 000	168 769 000	179 272 000	117 821 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 987 000	15 327 000	14 507 000	14 403 000
Other Income	2 522 000	1 765 000	2 139 000	2 102 000
Revenue	19 509 000	17 093 000	16 646 000	16 505 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 408 000	3 189 000	3 542 000	2 440 000
Depreciation	2 013 000	2 013 000	1 998 000	2 785 000
Impairment	0	0	0	0
Expenditure	9 197 000	8 007 000	7 801 000	7 872 000
Operating Profit	10 312 000	9 086 000	8 846 000	8 633 000
Financial Income	9 382 000	4 356 000	3 835 000	1 170 000
Financial Costs	1 547 000	1 493 000	2 661 000	32 000
Financial Balance	7 835 000	2 863 000	1 174 000	1 138 000
Dividends	0	0	0	0
Net Income	16 151 000	10 233 000	8 198 000	7 815 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	10 000	112 000
Real Eastate	36 812 000	37 992 000	39 172 000	40 119 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 438 000	3 271 000	4 103 000	4 149 000
Total Tangible Assets	45 350 000	47 363 000	49 376 000	50 368 000
Total Fiancial Fixed Assets	94 802 000	94 802 000	101 002 000	27 662 000
Total Fixed Assets	140 152 000	142 165 000	150 388 000	78 142 000
Stock	0	0	0	0
Total Investments	3 162 000	2 126 000	2 162 000	8 974 000
Cash, Bank	19 896 000	12 214 000	10 831 000	16 792 000
Total Current Assets	27 735 000	26 604 000	28 884 000	39 679 000
Total Assets	167 888 000	168 769 000	179 272 000	117 821 000
Total Equity	91 148 000	74 997 000	64 764 000	57 960 000
Short-Term Group Debt	13 517 000	28 617 000	40 247 000	49 814 000
Total Long-Term Debt	58 623 000	60 589 000	61 500 000	0
Creditors	331 000	281 000	218 000	465 000
Unpaid Taxes	387 000	329 000	369 000	237 000
Dividends	0	0	0	0
Other Current Debt	1 970 000	2 365 000	10 455 000	7 298 000
Total Current Debt	18 116 000	33 183 000	53 008 000	59 861 000
Total Equity and Debt	167 888 000	168 769 000	179 272 000	117 821 000

Financial indicators	2022	2021	2020	2019
Return on Equity	17,72 %	13,64 %	12,66 %	13,48 %
Debt-to-Equity Ratio	0,64	0,81	0,95	0
Operating Profit Margin	52,86 %	53,16 %	53,14 %	52,31 %
Current Ratio	1,53	0,8	0,54	0,66
Quick Ratio	1,53	0,8	0,54	0,66
Equity Ratio	0,54	0,44	0,36	0,49
Gross Profit Margin	100 %	100 %	100 %	100 %