BRØVIG GÅRD BORETTSLAG

4623 KRISTIANSAND S

Finances

Share Ownership

Return on Equity

8,57 %

Current Ratio

10,76

Debt-to-Equity Ratio

0,7

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 306 000	5 206 000	5 062 000	4 917 000
Net Income	2 461 000	2 425 000	855 000	1 528 000
Total Assets	49 123 000	48 592 000	48 120 000	49 189 000
Total Equity	28 719 000	26 258 000	23 833 000	22 978 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 306 000	5 206 000	5 062 000	4 917 000
Expenditure	2 710 000	2 675 000	4 028 000	3 186 000
Operating Profit	2 596 000	2 532 000	1 034 000	1 731 000
Financial Income	3 000	2 000	11 000	11 000
Financial Costs	138 000	109 000	190 000	214 000
Financial Balance	−135 000	−107 000	−179 000	−203 000
Earnings Before Tax	2 461 000	2 425 000	855 000	1 528 000
Tax	0	0	0	0
Net Income	2 461 000	2 425 000	855 000	1 528 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 209 000	47 209 000	47 209 000	47 209 000
Total Current Assets	1 915 000	1 383 000	911 000	1 980 000
Total Assets	49 123 000	48 592 000	48 120 000	49 189 000
Total Retained Equity	28 711 000	26 250 000	23 825 000	22 970 000
Total Equity	28 719 000	26 258 000	23 833 000	22 978 000
Total Long-Term Debt	20 227 000	22 205 000	24 175 000	26 105 000
Total Current Debt	178 000	129 000	113 000	106 000
Total Equity and Debt	49 123 000	48 592 000	48 120 000	49 189 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 306 000	5 206 000	5 062 000	4 917 000
Revenue	5 306 000	5 206 000	5 062 000	4 917 000
Cost of Goods Sold	0	0	0	0
Salary Costs	137 000	137 000	132 000	134 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 710 000	2 675 000	4 028 000	3 186 000
Operating Profit	2 596 000	2 532 000	1 034 000	1 731 000
Financial Income	3 000	2 000	11 000	11 000
Financial Costs	138 000	109 000	190 000	214 000
Financial Balance	−135 000	−107 000	−179 000	−203 000
Dividends	0	0	0	0
Net Income	2 461 000	2 425 000	855 000	1 528 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	47 209 000	47 209 000	47 209 000	47 209 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	47 209 000	47 209 000	47 209 000	47 209 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	47 209 000	47 209 000	47 209 000	47 209 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 761 000	1 172 000	799 000	1 866 000
Total Current Assets	1 915 000	1 383 000	911 000	1 980 000
Total Assets	49 123 000	48 592 000	48 120 000	49 189 000
Total Equity	28 719 000	26 258 000	23 833 000	22 978 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 227 000	22 205 000	24 175 000	26 105 000
Creditors	150 000	117 000	106 000	59 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	28 000	13 000	7 000	48 000
Total Current Debt	178 000	129 000	113 000	106 000
Total Equity and Debt	49 123 000	48 592 000	48 120 000	49 189 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,57 %	9,24 %	3,59 %	6,65 %
Debt-to-Equity Ratio	0,7	0,85	1,01	1,14
Operating Profit Margin	48,93 %	48,64 %	20,43 %	35,2 %
Current Ratio	10,76	10,72	8,06	18,68
Quick Ratio	10,76	10,72	8,06	18,68
Equity Ratio	0,58	0,54	0,5	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %