BROSUNDET EIENDOM AS

6002 ÅLESUND

Finances

Return on Equity

−8,06 %

Current Ratio

1,12

Debt-to-Equity Ratio

2,9

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 549 000	2 018 000	2 069 000	2 492 000
Net Income	−1 351 000	3 215 000	3 733 000	−824 000
Total Assets	67 807 000	67 441 000	58 677 000	63 903 000
Total Equity	16 769 000	18 120 000	14 905 000	11 172 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 549 000	2 018 000	2 069 000	2 492 000
Expenditure	1 991 000	1 300 000	1 300 000	1 486 000
Operating Profit	559 000	719 000	769 000	1 007 000
Financial Income	481 000	508 000	6 185 000	491 000
Financial Costs	2 265 000	−2 034 000	3 379 000	3 075 000
Financial Balance	−1 784 000	2 542 000	2 806 000	−2 584 000
Earnings Before Tax	−1 225 000	3 260 000	3 575 000	−1 577 000
Tax	125 000	45 000	−158 000	−753 000
Net Income	−1 351 000	3 215 000	3 733 000	−824 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	65 094 000	62 848 000	53 074 000	58 592 000
Total Current Assets	2 713 000	4 593 000	5 602 000	5 311 000
Total Assets	67 807 000	67 441 000	58 677 000	63 903 000
Total Retained Equity	5 470 000	6 821 000	3 606 000	−127 000
Total Equity	16 769 000	18 120 000	14 905 000	11 172 000
Total Long-Term Debt	48 613 000	47 133 000	42 908 000	48 368 000
Total Current Debt	2 425 000	2 188 000	864 000	4 363 000
Total Equity and Debt	67 807 000	67 441 000	58 677 000	63 903 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 549 000	2 018 000	2 069 000	2 492 000
Revenue	2 549 000	2 018 000	2 069 000	2 492 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	224 000	260 000	301 000	301 000
Impairment	0	0	0	0
Expenditure	1 991 000	1 300 000	1 300 000	1 486 000
Operating Profit	559 000	719 000	769 000	1 007 000
Financial Income	481 000	508 000	6 185 000	491 000
Financial Costs	2 265 000	−2 034 000	3 379 000	3 075 000
Financial Balance	−1 784 000	2 542 000	2 806 000	−2 584 000
Dividends	0	0	0	0
Net Income	−1 351 000	3 215 000	3 733 000	−824 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	82 000	206 000
Total Intangible Assets	375 000	375 000	457 000	581 000
Real Eastate	26 522 000	15 773 000	15 369 000	15 546 000
Machinery and Plant Facilities	34 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	26 556 000	15 773 000	15 369 000	15 546 000
Total Fiancial Fixed Assets	38 164 000	46 700 000	37 249 000	42 466 000
Total Fixed Assets	65 094 000	62 848 000	53 074 000	58 592 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	144 000	73 000	10 000	63 000
Total Current Assets	2 713 000	4 593 000	5 602 000	5 311 000
Total Assets	67 807 000	67 441 000	58 677 000	63 903 000
Total Equity	16 769 000	18 120 000	14 905 000	11 172 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	48 613 000	47 133 000	42 908 000	48 368 000
Creditors	1 210 000	194 000	43 000	111 000
Unpaid Taxes	0	26 000	100 000	10 000
Dividends	0	0	0	0
Other Current Debt	1 215 000	1 969 000	722 000	4 242 000
Total Current Debt	2 425 000	2 188 000	864 000	4 363 000
Total Equity and Debt	67 807 000	67 441 000	58 677 000	63 903 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,06 %	17,74 %	25,05 %	−7,38 %
Debt-to-Equity Ratio	2,9	2,6	2,88	4,33
Operating Profit Margin	21,93 %	35,63 %	37,17 %	40,41 %
Current Ratio	1,12	2,1	6,48	1,22
Quick Ratio	1,12	2,1	6,48	1,22
Equity Ratio	0,25	0,27	0,25	0,17
Gross Profit Margin	100 %	100 %	100 %	100 %