BRUVEIEN UTVIKLING AS

3403 LIER

Finances

Share Ownership

Return on Equity

−1,83 %

Current Ratio

83,5

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	297 000	85 000	0	0
Net Income	−112 000	−228 000	−309 000	1 000
Total Assets	12 220 000	17 036 000	10 314 000	135 000
Total Equity	6 116 000	6 125 000	−273 000	35 000

Income (NOK)	2022	2021	2020	2019
Revenue	297 000	85 000	0	0
Expenditure	87 000	155 000	77 000	0
Operating Profit	209 000	−70 000	−77 000	0
Financial Income	0	0	0	0
Financial Costs	353 000	222 000	319 000	0
Financial Balance	−353 000	−222 000	−319 000	0
Earnings Before Tax	−144 000	−292 000	−396 000	0
Tax	−32 000	−64 000	−87 000	−1 000
Net Income	−112 000	−228 000	−309 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 054 000	10 211 000	88 000	124 000
Total Current Assets	167 000	6 825 000	10 226 000	11 000
Total Assets	12 220 000	17 036 000	10 314 000	135 000
Total Retained Equity	6 076 000	6 085 000	−313 000	−5 000
Total Equity	6 116 000	6 125 000	−273 000	35 000
Total Long-Term Debt	6 102 000	10 900 000	10 583 000	0
Total Current Debt	2 000	11 000	4 000	100 000
Total Equity and Debt	12 220 000	17 036 000	10 314 000	135 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	297 000	85 000	0	0
Other Income	0	0	0	0
Revenue	297 000	85 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	11 000	11 000	0	0
Impairment	0	0	0	0
Expenditure	87 000	155 000	77 000	0
Operating Profit	209 000	−70 000	−77 000	0
Financial Income	0	0	0	0
Financial Costs	353 000	222 000	319 000	0
Financial Balance	−353 000	−222 000	−319 000	0
Dividends	0	0	0	0
Net Income	−112 000	−228 000	−309 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	5 000	2 000	88 000	1 000
Real Eastate	10 198 000	10 209 000	0	123 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 198 000	10 209 000	0	123 000
Total Fiancial Fixed Assets	1 851 000	0	0	0
Total Fixed Assets	12 054 000	10 211 000	88 000	124 000
Stock	0	0	10 220 000	0
Total Investments	0	0	0	0
Cash, Bank	32 000	36 000	4 000	11 000
Total Current Assets	167 000	6 825 000	10 226 000	11 000
Total Assets	12 220 000	17 036 000	10 314 000	135 000
Total Equity	6 116 000	6 125 000	−273 000	35 000
Short-Term Group Debt	0	0	0	100 000
Total Long-Term Debt	6 102 000	10 900 000	10 583 000	0
Creditors	2 000	11 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	4 000	0
Total Current Debt	2 000	11 000	4 000	100 000
Total Equity and Debt	12 220 000	17 036 000	10 314 000	135 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−1,83 %	−3,72 %	113,19 %	2,86 %
Debt-to-Equity Ratio	1	1,78	−38,77	0
Operating Profit Margin	70,37 %	−82,35 %	-	-
Current Ratio	83,5	620,45	2 556,5	0,11
Quick Ratio	83,5	620,45	−1	0,11
Equity Ratio	0,5	0,36	−0,03	0,26
Gross Profit Margin	100 %	100 %	-	-