BRUVEGEN UTVIKLING AS

4700 VENNESLA

Finances

Share Ownership

Return on Equity

67,08 %

Current Ratio

2,82

Debt-to-Equity Ratio

−160,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 551 000	1 558 000	1 411 000	61 000
Net Income	−108 000	58 000	67 000	−209 000
Total Assets	26 056 000	26 200 000	26 128 000	8 364 000
Total Equity	−161 000	−54 000	−111 000	−179 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 551 000	1 558 000	1 411 000	61 000
Expenditure	606 000	779 000	569 000	146 000
Operating Profit	946 000	779 000	842 000	−85 000
Financial Income	0	0	1 000	0
Financial Costs	1 084 000	706 000	815 000	124 000
Financial Balance	−1 084 000	−706 000	−814 000	−124 000
Earnings Before Tax	−138 000	74 000	28 000	−209 000
Tax	−30 000	16 000	−40 000	0
Net Income	−108 000	58 000	67 000	−209 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 028 000	25 335 000	25 643 000	8 213 000
Total Current Assets	1 028 000	865 000	485 000	151 000
Total Assets	26 056 000	26 200 000	26 128 000	8 364 000
Total Retained Equity	−191 000	−84 000	−141 000	−209 000
Total Equity	−161 000	−54 000	−111 000	−179 000
Total Long-Term Debt	25 853 000	25 895 000	25 928 000	8 271 000
Total Current Debt	364 000	359 000	311 000	271 000
Total Equity and Debt	26 056 000	26 200 000	26 128 000	8 364 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	125 000	1 000
Other Income	1 551 000	1 558 000	1 286 000	60 000
Revenue	1 551 000	1 558 000	1 411 000	61 000
Cost of Goods Sold	19 000	36 000	0	0
Salary Costs	0	0	0	0
Depreciation	308 000	308 000	308 000	8 000
Impairment	0	0	0	0
Expenditure	606 000	779 000	569 000	146 000
Operating Profit	946 000	779 000	842 000	−85 000
Financial Income	0	0	1 000	0
Financial Costs	1 084 000	706 000	815 000	124 000
Financial Balance	−1 084 000	−706 000	−814 000	−124 000
Dividends	0	0	0	0
Net Income	−108 000	58 000	67 000	−209 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	25 028 000	25 335 000	25 643 000	8 213 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	25 028 000	25 335 000	25 643 000	8 213 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 028 000	25 335 000	25 643 000	8 213 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	308 000	158 000	367 000	158 000
Total Current Assets	1 028 000	865 000	485 000	151 000
Total Assets	26 056 000	26 200 000	26 128 000	8 364 000
Total Equity	−161 000	−54 000	−111 000	−179 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	25 853 000	25 895 000	25 928 000	8 271 000
Creditors	15 000	4 000	2 000	7 000
Unpaid Taxes	43 000	35 000	39 000	0
Dividends	0	0	0	0
Other Current Debt	295 000	271 000	270 000	265 000
Total Current Debt	364 000	359 000	311 000	271 000
Total Equity and Debt	26 056 000	26 200 000	26 128 000	8 364 000

Financial indicators	2022	2021	2020	2019
Return on Equity	67,08 %	−107,41 %	−60,36 %	116,76 %
Debt-to-Equity Ratio	−160,58	−479,54	−233,59	−46,21
Operating Profit Margin	60,99 %	50 %	59,67 %	−139,34 %
Current Ratio	2,82	2,41	1,56	0,56
Quick Ratio	2,82	2,41	1,56	0,56
Equity Ratio	−0,01	−0	−0	−0,02
Gross Profit Margin	98,77 %	97,69 %	100 %	100 %