BRUFLAT EIENDOM AS

5600 NORHEIMSUND

Finances

Share Ownership

Return on Equity

−33,28 %

Current Ratio

12,24

Debt-to-Equity Ratio

0,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	910 000	1 669 000	1 694 000	2 542 000
Net Income	−786 000	306 000	406 000	1 421 000
Total Assets	4 606 000	8 686 000	8 387 000	8 104 000
Total Equity	2 362 000	3 148 000	2 842 000	2 436 000

Income (NOK)	2022	2021	2020	2019
Revenue	910 000	1 669 000	1 694 000	2 542 000
Expenditure	1 517 000	1 108 000	1 020 000	930 000
Operating Profit	−607 000	561 000	674 000	1 613 000
Financial Income	5 000	13 000	9 000	3 000
Financial Costs	183 000	198 000	227 000	194 000
Financial Balance	−178 000	−185 000	−218 000	−191 000
Earnings Before Tax	−786 000	377 000	456 000	1 421 000
Tax	0	71 000	50 000	0
Net Income	−786 000	306 000	406 000	1 421 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 044 000	8 319 000	7 279 000	7 895 000
Total Current Assets	563 000	368 000	1 108 000	209 000
Total Assets	4 606 000	8 686 000	8 387 000	8 104 000
Total Retained Equity	2 086 000	2 872 000	2 566 000	2 160 000
Total Equity	2 362 000	3 148 000	2 842 000	2 436 000
Total Long-Term Debt	2 198 000	5 333 000	5 429 000	5 572 000
Total Current Debt	46 000	206 000	116 000	96 000
Total Equity and Debt	4 606 000	8 686 000	8 387 000	8 104 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	261 000	1 064 000	933 000	1 647 000
Other Income	649 000	604 000	761 000	895 000
Revenue	910 000	1 669 000	1 694 000	2 542 000
Cost of Goods Sold	168 000	0	0	0
Salary Costs	0	0	0	10 000
Depreciation	259 000	246 000	227 000	227 000
Impairment	0	0	0	0
Expenditure	1 517 000	1 108 000	1 020 000	930 000
Operating Profit	−607 000	561 000	674 000	1 613 000
Financial Income	5 000	13 000	9 000	3 000
Financial Costs	183 000	198 000	227 000	194 000
Financial Balance	−178 000	−185 000	−218 000	−191 000
Dividends	0	0	0	0
Net Income	−786 000	306 000	406 000	1 421 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 044 000	8 287 000	7 230 000	7 829 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	24 000	41 000	59 000
Total Tangible Assets	4 044 000	8 312 000	7 272 000	7 888 000
Total Fiancial Fixed Assets	0	7 000	7 000	7 000
Total Fixed Assets	4 044 000	8 319 000	7 279 000	7 895 000
Stock	0	0	0	0
Total Investments	7 000	0	0	0
Cash, Bank	538 000	327 000	1 074 000	201 000
Total Current Assets	563 000	368 000	1 108 000	209 000
Total Assets	4 606 000	8 686 000	8 387 000	8 104 000
Total Equity	2 362 000	3 148 000	2 842 000	2 436 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 198 000	5 333 000	5 429 000	5 572 000
Creditors	14 000	115 000	46 000	21 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	32 000	20 000	20 000	75 000
Total Current Debt	46 000	206 000	116 000	96 000
Total Equity and Debt	4 606 000	8 686 000	8 387 000	8 104 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−33,28 %	9,72 %	14,29 %	58,33 %
Debt-to-Equity Ratio	0,93	1,69	1,91	2,29
Operating Profit Margin	−66,7 %	33,61 %	39,79 %	63,45 %
Current Ratio	12,24	1,79	9,55	2,18
Quick Ratio	12,24	1,79	9,55	2,18
Equity Ratio	0,51	0,36	0,34	0,3
Gross Profit Margin	81,54 %	100 %	100 %	100 %