BRUGATA EIENDOM AS

7042 TRONDHEIM

Finances

Share Ownership

Return on Equity

10,33 %

Current Ratio

0,32

Debt-to-Equity Ratio

1,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 544 000	2 473 000	2 473 000	2 337 000
Net Income	529 000	90 000	534 000	681 000
Total Assets	14 779 000	14 543 000	15 290 000	13 367 000
Total Equity	5 121 000	4 592 000	4 502 000	3 968 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 544 000	2 473 000	2 473 000	2 337 000
Expenditure	1 539 000	2 005 000	1 510 000	1 144 000
Operating Profit	1 005 000	468 000	963 000	1 192 000
Financial Income	11 000	2 000	3 000	4 000
Financial Costs	338 000	238 000	280 000	322 000
Financial Balance	−327 000	−236 000	−277 000	−318 000
Earnings Before Tax	678 000	232 000	685 000	874 000
Tax	149 000	142 000	151 000	192 000
Net Income	529 000	90 000	534 000	681 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	14 177 000	14 527 000	14 947 000	15 067 000
Total Current Assets	602 000	16 000	343 000	−1 700 000
Total Assets	14 779 000	14 543 000	15 290 000	13 367 000
Total Retained Equity	5 021 000	4 492 000	4 402 000	3 868 000
Total Equity	5 121 000	4 592 000	4 502 000	3 968 000
Total Long-Term Debt	7 746 000	8 188 000	8 548 000	8 993 000
Total Current Debt	1 911 000	1 763 000	2 239 000	406 000
Total Equity and Debt	14 779 000	14 543 000	15 290 000	13 367 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 544 000	2 473 000	2 473 000	2 337 000
Revenue	2 544 000	2 473 000	2 473 000	2 337 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	350 000	420 000	420 000	420 000
Impairment	0	0	0	0
Expenditure	1 539 000	2 005 000	1 510 000	1 144 000
Operating Profit	1 005 000	468 000	963 000	1 192 000
Financial Income	11 000	2 000	3 000	4 000
Financial Costs	338 000	238 000	280 000	322 000
Financial Balance	−327 000	−236 000	−277 000	−318 000
Dividends	0	0	0	0
Net Income	529 000	90 000	534 000	681 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	14 177 000	14 527 000	14 947 000	15 067 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	14 177 000	14 527 000	14 947 000	15 067 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	14 177 000	14 527 000	14 947 000	15 067 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	602 000	7 000	343 000	7 000
Total Current Assets	602 000	16 000	343 000	−1 700 000
Total Assets	14 779 000	14 543 000	15 290 000	13 367 000
Total Equity	5 121 000	4 592 000	4 502 000	3 968 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 746 000	8 188 000	8 548 000	8 993 000
Creditors	107 000	84 000	157 000	222 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 663 000	1 626 000	1 936 000	2 000
Total Current Debt	1 911 000	1 763 000	2 239 000	406 000
Total Equity and Debt	14 779 000	14 543 000	15 290 000	13 367 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,33 %	1,96 %	11,86 %	17,16 %
Debt-to-Equity Ratio	1,51	1,78	1,9	2,27
Operating Profit Margin	39,5 %	18,92 %	38,94 %	51,01 %
Current Ratio	0,32	0,01	0,15	−4,19
Quick Ratio	0,32	0,01	0,15	−4,19
Equity Ratio	0,35	0,32	0,29	0,3
Gross Profit Margin	100 %	100 %	100 %	100 %