BRUSJØ EIENDOM AS

8310 KABELVÅG

Finances

Share Ownership

Return on Equity

53,88 %

Current Ratio

2,05

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	332 000	316 000	312 000	307 000
Net Income	118 000	120 000	73 000	142 000
Total Assets	327 000	385 000	344 000	366 000
Total Equity	219 000	289 000	269 000	196 000

Income (NOK)	2022	2021	2020	2019
Revenue	332 000	316 000	312 000	307 000
Expenditure	179 000	162 000	221 000	166 000
Operating Profit	153 000	153 000	92 000	142 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Earnings Before Tax	153 000	154 000	91 000	142 000
Tax	35 000	34 000	18 000	0
Net Income	118 000	120 000	73 000	142 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	106 000	135 000	157 000	222 000
Total Current Assets	221 000	250 000	187 000	144 000
Total Assets	327 000	385 000	344 000	366 000
Total Retained Equity	119 000	189 000	169 000	96 000
Total Equity	219 000	289 000	269 000	196 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	108 000	96 000	75 000	170 000
Total Equity and Debt	327 000	385 000	344 000	366 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	332 000	316 000	312 000	307 000
Other Income	0	0	0	0
Revenue	332 000	316 000	312 000	307 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	1 000	1 000
Depreciation	29 000	37 000	47 000	56 000
Impairment	0	0	0	0
Expenditure	179 000	162 000	221 000	166 000
Operating Profit	153 000	153 000	92 000	142 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	0	0
Financial Balance	1 000	0	0	0
Dividends	0	0	0	0
Net Income	118 000	120 000	73 000	142 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	99 000	99 000	99 000	112 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	7 000	36 000	58 000	111 000
Total Tangible Assets	106 000	135 000	157 000	222 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	106 000	135 000	157 000	222 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	208 000	237 000	174 000	132 000
Total Current Assets	221 000	250 000	187 000	144 000
Total Assets	327 000	385 000	344 000	366 000
Total Equity	219 000	289 000	269 000	196 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	4 000	6 000	113 000
Unpaid Taxes	59 000	58 000	51 000	43 000
Dividends	0	0	0	0
Other Current Debt	5 000	0	0	15 000
Total Current Debt	108 000	96 000	75 000	170 000
Total Equity and Debt	327 000	385 000	344 000	366 000

Financial indicators	2022	2021	2020	2019
Return on Equity	53,88 %	41,52 %	27,14 %	72,45 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	46,08 %	48,42 %	29,49 %	46,25 %
Current Ratio	2,05	2,6	2,49	0,85
Quick Ratio	2,05	2,6	2,49	0,85
Equity Ratio	0,67	0,75	0,78	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %