OLAV BRUNBORGS VEI 13 AS

0752 OSLO

Finances

Share Ownership

Return on Equity

86,86 %

Current Ratio

0,79

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	360 000	366 000	270 000	360 000
Net Income	271 000	71 000	213 000	228 000
Total Assets	600 000	487 000	584 000	578 000
Total Equity	312 000	291 000	370 000	158 000

Income (NOK)	2022	2021	2020	2019
Revenue	360 000	366 000	270 000	360 000
Expenditure	89 000	294 000	50 000	121 000
Operating Profit	271 000	72 000	220 000	239 000
Financial Income	0	0	0	1 000
Financial Costs	0	1 000	7 000	12 000
Financial Balance	0	−1 000	−7 000	−11 000
Earnings Before Tax	271 000	71 000	213 000	228 000
Tax	0	0	0	0
Net Income	271 000	71 000	213 000	228 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	374 000	241 000	215 000	202 000
Total Current Assets	227 000	246 000	369 000	376 000
Total Assets	600 000	487 000	584 000	578 000
Total Retained Equity	212 000	191 000	270 000	58 000
Total Equity	312 000	291 000	370 000	158 000
Total Long-Term Debt	0	0	0	365 000
Total Current Debt	288 000	195 000	214 000	56 000
Total Equity and Debt	600 000	487 000	584 000	578 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	366 000	270 000	360 000
Other Income	360 000	0	0	0
Revenue	360 000	366 000	270 000	360 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	3 000	3 000	3 000	0
Impairment	0	0	0	0
Expenditure	89 000	294 000	50 000	121 000
Operating Profit	271 000	72 000	220 000	239 000
Financial Income	0	0	0	1 000
Financial Costs	0	1 000	7 000	12 000
Financial Balance	0	−1 000	−7 000	−11 000
Dividends	250 000	150 000	0	0
Net Income	271 000	71 000	213 000	228 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	202 000	202 000	202 000	202 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	6 000	10 000	13 000	0
Total Tangible Assets	208 000	212 000	215 000	202 000
Total Fiancial Fixed Assets	165 000	29 000	0	0
Total Fixed Assets	374 000	241 000	215 000	202 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	151 000	226 000	256 000	329 000
Total Current Assets	227 000	246 000	369 000	376 000
Total Assets	600 000	487 000	584 000	578 000
Total Equity	312 000	291 000	370 000	158 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	365 000
Creditors	0	0	7 000	0
Unpaid Taxes	38 000	30 000	21 000	37 000
Dividends	250 000	150 000	0	0
Other Current Debt	0	165 000	186 000	19 000
Total Current Debt	288 000	195 000	214 000	56 000
Total Equity and Debt	600 000	487 000	584 000	578 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,86 %	24,4 %	57,57 %	144,3 %
Debt-to-Equity Ratio	0	0	0	2,31
Operating Profit Margin	75,28 %	19,67 %	81,48 %	66,39 %
Current Ratio	0,79	1,26	1,72	6,71
Quick Ratio	0,79	1,26	1,72	6,71
Equity Ratio	0,52	0,6	0,63	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %