BROKELANDSHEIA EIENDOM AS

4820 FROLAND

Finances

Share Ownership

Return on Equity

0,65 %

Current Ratio

0,45

Debt-to-Equity Ratio

3,15

Key figures (NOK)	2022	2021	2020	2019
Revenue	250 000	498 000	245 000	288 000
Net Income	4 000	−875 000	−101 000	−15 000
Total Assets	3 725 000	3 418 000	3 084 000	3 218 000
Total Equity	617 000	323 000	1 198 000	1 300 000

Income (NOK)	2022	2021	2020	2019
Revenue	250 000	498 000	245 000	288 000
Expenditure	182 000	1 558 000	282 000	215 000
Operating Profit	68 000	−1 060 000	−37 000	73 000
Financial Income	0	0	0	0
Financial Costs	62 000	62 000	93 000	93 000
Financial Balance	−62 000	−62 000	−93 000	−93 000
Earnings Before Tax	5 000	−1 122 000	−130 000	−20 000
Tax	1 000	−247 000	−29 000	−4 000
Net Income	4 000	−875 000	−101 000	−15 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 195 000	3 353 000	2 982 000	3 025 000
Total Current Assets	530 000	65 000	101 000	193 000
Total Assets	3 725 000	3 418 000	3 084 000	3 218 000
Total Retained Equity	217 000	−77 000	798 000	900 000
Total Equity	617 000	323 000	1 198 000	1 300 000
Total Long-Term Debt	1 943 000	2 048 000	1 814 000	1 880 000
Total Current Debt	1 165 000	1 047 000	71 000	38 000
Total Equity and Debt	3 725 000	3 418 000	3 084 000	3 218 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	9 000	100 000	92 000
Other Income	250 000	488 000	145 000	196 000
Revenue	250 000	498 000	245 000	288 000
Cost of Goods Sold	0	205 000	26 000	0
Salary Costs	0	0	0	0
Depreciation	75 000	76 000	72 000	72 000
Impairment	0	0	0	0
Expenditure	182 000	1 558 000	282 000	215 000
Operating Profit	68 000	−1 060 000	−37 000	73 000
Financial Income	0	0	0	0
Financial Costs	62 000	62 000	93 000	93 000
Financial Balance	−62 000	−62 000	−93 000	−93 000
Dividends	0	0	0	0
Net Income	4 000	−875 000	−101 000	−15 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	244 000	327 000	80 000	51 000
Real Eastate	2 951 000	3 026 000	2 902 000	2 974 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 951 000	3 026 000	2 902 000	2 974 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 195 000	3 353 000	2 982 000	3 025 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	12 000	5 000	2 000	79 000
Total Current Assets	530 000	65 000	101 000	193 000
Total Assets	3 725 000	3 418 000	3 084 000	3 218 000
Total Equity	617 000	323 000	1 198 000	1 300 000
Short-Term Group Debt	0	0	11 000	6 000
Total Long-Term Debt	1 943 000	2 048 000	1 814 000	1 880 000
Creditors	0	0	2 000	6 000
Unpaid Taxes	1 000	42 000	6 000	0
Dividends	0	0	0	0
Other Current Debt	1 165 000	1 005 000	51 000	27 000
Total Current Debt	1 165 000	1 047 000	71 000	38 000
Total Equity and Debt	3 725 000	3 418 000	3 084 000	3 218 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,65 %	−270,9 %	−8,43 %	−1,15 %
Debt-to-Equity Ratio	3,15	6,34	1,51	1,45
Operating Profit Margin	27,2 %	−212,85 %	−15,1 %	25,35 %
Current Ratio	0,45	0,06	1,42	5,08
Quick Ratio	0,45	0,06	1,42	5,08
Equity Ratio	0,17	0,09	0,39	0,4
Gross Profit Margin	100 %	58,84 %	89,39 %	100 %