BREIVIK EIGEDOMSSELSKAP AS

6084 LARSNES

Finances

Share Ownership

Return on Equity

76,53 %

Current Ratio

24,77

Debt-to-Equity Ratio

12,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	147 000	112 000	112 000	115 000
Net Income	75 000	54 000	57 000	49 000
Total Assets	1 374 000	1 348 000	1 349 000	1 403 000
Total Equity	98 000	23 000	−31 000	−88 000

Income (NOK)	2022	2021	2020	2019
Revenue	147 000	112 000	112 000	115 000
Expenditure	52 000	42 000	38 000	53 000
Operating Profit	96 000	69 000	74 000	62 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	96 000	69 000	74 000	62 000
Tax	21 000	15 000	16 000	14 000
Net Income	75 000	54 000	57 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	309 000	1 330 000	1 345 000	1 362 000
Total Current Assets	1 065 000	18 000	3 000	41 000
Total Assets	1 374 000	1 348 000	1 349 000	1 403 000
Total Retained Equity	−5 000	−80 000	−134 000	−191 000
Total Equity	98 000	23 000	−31 000	−88 000
Total Long-Term Debt	1 233 000	1 280 000	1 327 000	1 373 000
Total Current Debt	43 000	44 000	53 000	118 000
Total Equity and Debt	1 374 000	1 348 000	1 349 000	1 403 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	147 000	112 000	112 000	115 000
Other Income	0	0	0	0
Revenue	147 000	112 000	112 000	115 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	52 000	42 000	38 000	53 000
Operating Profit	96 000	69 000	74 000	62 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	75 000	54 000	57 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	108 000	123 000	140 000
Real Eastate	222 000	222 000	222 000	222 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	87 000	0	0	0
Total Tangible Assets	309 000	222 000	222 000	222 000
Total Fiancial Fixed Assets	0	1 000 000	1 000 000	1 000 000
Total Fixed Assets	309 000	1 330 000	1 345 000	1 362 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	33 000	18 000	3 000	0
Total Current Assets	1 065 000	18 000	3 000	41 000
Total Assets	1 374 000	1 348 000	1 349 000	1 403 000
Total Equity	98 000	23 000	−31 000	−88 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 233 000	1 280 000	1 327 000	1 373 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	43 000	44 000	53 000	118 000
Total Current Debt	43 000	44 000	53 000	118 000
Total Equity and Debt	1 374 000	1 348 000	1 349 000	1 403 000

Financial indicators	2022	2021	2020	2019
Return on Equity	76,53 %	234,78 %	−183,87 %	−55,68 %
Debt-to-Equity Ratio	12,58	55,65	−42,81	−15,6
Operating Profit Margin	65,31 %	61,61 %	66,07 %	53,91 %
Current Ratio	24,77	0,41	0,06	0,35
Quick Ratio	24,77	0,41	0,06	0,35
Equity Ratio	0,07	0,02	−0,02	−0,06
Gross Profit Margin	100 %	100 %	100 %	100 %