BRØDRENEKNUTSEN EIENDOM AS

2080 EIDSVOLL

Finances

Share Ownership

Return on Equity

−7,46 %

Current Ratio

0,04

Debt-to-Equity Ratio

−4,36

Key figures (NOK)	2022	2021	2020
Revenue	365 000	8 000	0
Net Income	62 000	−784 000	−138 000
Total Assets	3 494 000	3 509 000	3 943 000
Total Equity	−831 000	−893 000	−108 000

Income (NOK)	2022	2021	2020
Revenue	365 000	8 000	0
Expenditure	127 000	875 000	158 000
Operating Profit	237 000	−867 000	−158 000
Financial Income	0	0	0
Financial Costs	157 000	131 000	21 000
Financial Balance	−157 000	−131 000	−21 000
Earnings Before Tax	80 000	−998 000	−179 000
Tax	18 000	−214 000	−41 000
Net Income	62 000	−784 000	−138 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	3 467 000	3 485 000	3 271 000
Total Current Assets	28 000	24 000	673 000
Total Assets	3 494 000	3 509 000	3 943 000
Total Retained Equity	−861 000	−923 000	−138 000
Total Equity	−831 000	−893 000	−108 000
Total Long-Term Debt	3 621 000	3 713 000	3 800 000
Total Current Debt	705 000	689 000	252 000
Total Equity and Debt	3 494 000	3 509 000	3 943 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	365 000	8 000	0
Revenue	365 000	8 000	0
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	127 000	875 000	158 000
Operating Profit	237 000	−867 000	−158 000
Financial Income	0	0	0
Financial Costs	157 000	131 000	21 000
Financial Balance	−157 000	−131 000	−21 000
Dividends	0	0	0
Net Income	62 000	−784 000	−138 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	236 000	254 000	41 000
Real Eastate	3 230 000	3 230 000	3 230 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	3 230 000	3 230 000	3 230 000
Total Fiancial Fixed Assets	1 000	1 000	0
Total Fixed Assets	3 467 000	3 485 000	3 271 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	28 000	24 000	673 000
Total Current Assets	28 000	24 000	673 000
Total Assets	3 494 000	3 509 000	3 943 000
Total Equity	−831 000	−893 000	−108 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	3 621 000	3 713 000	3 800 000
Creditors	11 000	29 000	85 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	693 000	660 000	167 000
Total Current Debt	705 000	689 000	252 000
Total Equity and Debt	3 494 000	3 509 000	3 943 000

Financial indicators	2022	2021	2020
Return on Equity	−7,46 %	87,79 %	127,78 %
Debt-to-Equity Ratio	−4,36	−4,16	−35,19
Operating Profit Margin	64,93 %	−10 837,5 %	-
Current Ratio	0,04	0,03	2,67
Quick Ratio	0,04	0,03	2,67
Equity Ratio	−0,24	−0,25	−0,03
Gross Profit Margin	100 %	100 %	-