BRØDRENE KK EIENDOM AS

0352 OSLO

Finances

Share Ownership

Return on Equity

64,75 %

Current Ratio

4,28

Debt-to-Equity Ratio

86,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 244 000	1 038 000	1 066 000	316 000
Net Income	79 000	85 000	107 000	−212 000
Total Assets	10 786 000	10 515 000	10 425 000	9 706 000
Total Equity	122 000	10 000	−75 000	−182 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 244 000	1 038 000	1 066 000	316 000
Expenditure	574 000	558 000	476 000	349 000
Operating Profit	670 000	480 000	590 000	−34 000
Financial Income	38 000	0	0	1 000
Financial Costs	562 000	371 000	450 000	238 000
Financial Balance	−524 000	−371 000	−450 000	−237 000
Earnings Before Tax	145 000	109 000	140 000	−272 000
Tax	66 000	25 000	33 000	−60 000
Net Income	79 000	85 000	107 000	−212 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 358 000	9 644 000	9 713 000	9 644 000
Total Current Assets	428 000	871 000	712 000	62 000
Total Assets	10 786 000	10 515 000	10 425 000	9 706 000
Total Retained Equity	92 000	−20 000	−105 000	−212 000
Total Equity	122 000	10 000	−75 000	−182 000
Total Long-Term Debt	10 564 000	10 500 000	10 495 000	9 866 000
Total Current Debt	100 000	5 000	5 000	22 000
Total Equity and Debt	10 786 000	10 515 000	10 425 000	9 706 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 244 000	1 038 000	1 066 000	0
Other Income	0	0	0	316 000
Revenue	1 244 000	1 038 000	1 066 000	316 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	45 000	198 000	195 000	191 000
Impairment	0	0	0	0
Expenditure	574 000	558 000	476 000	349 000
Operating Profit	670 000	480 000	590 000	−34 000
Financial Income	38 000	0	0	1 000
Financial Costs	562 000	371 000	450 000	238 000
Financial Balance	−524 000	−371 000	−450 000	−237 000
Dividends	0	0	0	0
Net Income	79 000	85 000	107 000	−212 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	2 000	27 000	60 000
Real Eastate	9 421 000	8 059 000	7 862 000	9 585 000
Machinery and Plant Facilities	0	1 583 000	0	0
Fixtures	176 000	0	1 759 000	0
Total Tangible Assets	9 597 000	9 642 000	9 621 000	9 585 000
Total Fiancial Fixed Assets	761 000	0	66 000	0
Total Fixed Assets	10 358 000	9 644 000	9 713 000	9 644 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	428 000	793 000	712 000	62 000
Total Current Assets	428 000	871 000	712 000	62 000
Total Assets	10 786 000	10 515 000	10 425 000	9 706 000
Total Equity	122 000	10 000	−75 000	−182 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 564 000	10 500 000	10 495 000	9 866 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	100 000	5 000	5 000	22 000
Total Current Debt	100 000	5 000	5 000	22 000
Total Equity and Debt	10 786 000	10 515 000	10 425 000	9 706 000

Financial indicators	2022	2021	2020	2019
Return on Equity	64,75 %	850 %	−142,67 %	116,48 %
Debt-to-Equity Ratio	86,59	1 050	−139,93	−54,21
Operating Profit Margin	53,86 %	46,24 %	55,35 %	−10,76 %
Current Ratio	4,28	174,2	142,4	2,82
Quick Ratio	4,28	174,2	142,4	2,82
Equity Ratio	0,01	0	−0,01	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %