BREIBY EIENDOM AS

2100 SKARNES

Finances

Share Ownership

Return on Equity

−4,35 %

Current Ratio

2,4

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	405 000	432 000	465 000	406 000
Net Income	−34 000	116 000	131 000	−57 000
Total Assets	864 000	1 080 000	952 000	778 000
Total Equity	781 000	815 000	899 000	768 000

Income (NOK)	2022	2021	2020	2019
Revenue	405 000	432 000	465 000	406 000
Expenditure	420 000	285 000	298 000	482 000
Operating Profit	−15 000	147 000	167 000	−75 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	1 000	0	0
Financial Balance	0	0	1 000	1 000
Earnings Before Tax	−14 000	148 000	168 000	−74 000
Tax	20 000	33 000	37 000	−16 000
Net Income	−34 000	116 000	131 000	−57 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	662 000	701 000	717 000	742 000
Total Current Assets	202 000	379 000	235 000	36 000
Total Assets	864 000	1 080 000	952 000	778 000
Total Retained Equity	−34 000	695 000	779 000	648 000
Total Equity	781 000	815 000	899 000	768 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	84 000	266 000	53 000	10 000
Total Equity and Debt	864 000	1 080 000	952 000	778 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	405 000	432 000	465 000	406 000
Revenue	405 000	432 000	465 000	406 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	23 000	23 000	23 000	23 000
Impairment	0	0	0	0
Expenditure	420 000	285 000	298 000	482 000
Operating Profit	−15 000	147 000	167 000	−75 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	1 000	1 000	0	0
Financial Balance	0	0	1 000	1 000
Dividends	0	200 000	0	0
Net Income	−34 000	116 000	131 000	−57 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	57 000	74 000	67 000	70 000
Real Eastate	605 000	627 000	650 000	673 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	605 000	627 000	650 000	673 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	662 000	701 000	717 000	742 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	142 000	193 000	192 000	11 000
Total Current Assets	202 000	379 000	235 000	36 000
Total Assets	864 000	1 080 000	952 000	778 000
Total Equity	781 000	815 000	899 000	768 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	71 000	6 000	14 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	200 000	0	0
Other Current Debt	10 000	21 000	5 000	10 000
Total Current Debt	84 000	266 000	53 000	10 000
Total Equity and Debt	864 000	1 080 000	952 000	778 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,35 %	14,23 %	14,57 %	−7,42 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−3,7 %	34,03 %	35,91 %	−18,47 %
Current Ratio	2,4	1,42	4,43	3,6
Quick Ratio	2,4	1,42	4,43	3,6
Equity Ratio	0,9	0,75	0,94	0,99
Gross Profit Margin	100 %	100 %	100 %	100 %