BROLAND EIENDOM AS

1880 EIDSBERG

Finances

Return on Equity

4,87 %

Current Ratio

0,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	295 000	396 000	197 000	362 000
Net Income	264 000	414 000	37 000	−205 000
Total Assets	7 060 000	6 943 000	7 956 000	6 240 000
Total Equity	5 419 000	5 219 000	4 805 000	4 768 000

Income (NOK)	2022	2021	2020	2019
Revenue	295 000	396 000	197 000	362 000
Expenditure	313 000	174 000	244 000	716 000
Operating Profit	−19 000	223 000	−46 000	−355 000
Financial Income	282 000	191 000	92 000	150 000
Financial Costs	0	0	9 000	0
Financial Balance	282 000	191 000	83 000	150 000
Earnings Before Tax	264 000	414 000	37 000	−205 000
Tax	0	0	0	0
Net Income	264 000	414 000	37 000	−205 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 185 000	5 952 000	5 808 000	3 829 000
Total Current Assets	874 000	991 000	2 148 000	2 411 000
Total Assets	7 060 000	6 943 000	7 956 000	6 240 000
Total Retained Equity	5 319 000	5 118 000	4 705 000	4 668 000
Total Equity	5 419 000	5 219 000	4 805 000	4 768 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 640 000	1 724 000	3 151 000	1 472 000
Total Equity and Debt	7 060 000	6 943 000	7 956 000	6 240 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	323 000
Other Income	295 000	396 000	197 000	39 000
Revenue	295 000	396 000	197 000	362 000
Cost of Goods Sold	0	3 000	0	21 000
Salary Costs	0	0	41 000	534 000
Depreciation	45 000	46 000	46 000	7 000
Impairment	0	0	0	0
Expenditure	313 000	174 000	244 000	716 000
Operating Profit	−19 000	223 000	−46 000	−355 000
Financial Income	282 000	191 000	92 000	150 000
Financial Costs	0	0	9 000	0
Financial Balance	282 000	191 000	83 000	150 000
Dividends	63 000	0	0	0
Net Income	264 000	414 000	37 000	−205 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 001 000	2 046 000	2 092 000	188 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	183 000	183 000	183 000	183 000
Total Tangible Assets	2 184 000	2 229 000	2 275 000	371 000
Total Fiancial Fixed Assets	4 001 000	3 723 000	3 534 000	3 458 000
Total Fixed Assets	6 185 000	5 952 000	5 808 000	3 829 000
Stock	0	0	0	0
Total Investments	5 000	5 000	5 000	5 000
Cash, Bank	846 000	963 000	2 136 000	2 350 000
Total Current Assets	874 000	991 000	2 148 000	2 411 000
Total Assets	7 060 000	6 943 000	7 956 000	6 240 000
Total Equity	5 419 000	5 219 000	4 805 000	4 768 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	15 000	−1 000	16 000
Unpaid Taxes	22 000	72 000	22 000	127 000
Dividends	63 000	0	0	0
Other Current Debt	1 603 000	1 636 000	3 130 000	1 330 000
Total Current Debt	1 640 000	1 724 000	3 151 000	1 472 000
Total Equity and Debt	7 060 000	6 943 000	7 956 000	6 240 000

Financial indicators	2022	2021	2020	2019
Return on Equity	4,87 %	7,93 %	0,77 %	−4,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−6,44 %	56,31 %	−23,35 %	−98,07 %
Current Ratio	0,53	0,57	0,68	1,64
Quick Ratio	0,53	0,57	0,68	1,64
Equity Ratio	0,77	0,75	0,6	0,76
Gross Profit Margin	100 %	99,24 %	100 %	94,2 %