BROBEKK EIENDOM AS

0582 OSLO

Finances

Share Ownership

Return on Equity

29,94 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 011 000	5 721 000	5 597 000	5 522 000
Net Income	3 699 000	3 539 000	3 400 000	3 326 000
Total Assets	17 618 000	17 524 000	17 137 000	17 784 000
Total Equity	12 353 000	12 488 000	12 615 000	12 732 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 011 000	5 721 000	5 597 000	5 522 000
Expenditure	1 270 000	1 184 000	1 238 000	1 258 000
Operating Profit	4 742 000	4 537 000	4 359 000	4 264 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	4 742 000	4 537 000	4 359 000	4 264 000
Tax	1 043 000	998 000	959 000	938 000
Net Income	3 699 000	3 539 000	3 400 000	3 326 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 920 000	12 272 000	12 626 000	12 982 000
Total Current Assets	5 698 000	5 252 000	4 512 000	4 802 000
Total Assets	17 618 000	17 524 000	17 137 000	17 784 000
Total Retained Equity	2 706 000	2 842 000	2 968 000	3 085 000
Total Equity	12 353 000	12 488 000	12 615 000	12 732 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	5 266 000	5 036 000	4 522 000	5 052 000
Total Equity and Debt	17 618 000	17 524 000	17 137 000	17 784 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 011 000	5 721 000	5 597 000	5 522 000
Other Income	0	0	0	0
Revenue	6 011 000	5 721 000	5 597 000	5 522 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	390 000	390 000	390 000	390 000
Impairment	0	0	0	0
Expenditure	1 270 000	1 184 000	1 238 000	1 258 000
Operating Profit	4 742 000	4 537 000	4 359 000	4 264 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	3 699 000	3 539 000	3 400 000	3 326 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	182 000	144 000	108 000	75 000
Real Eastate	11 738 000	12 128 000	12 518 000	12 907 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 738 000	12 128 000	12 518 000	12 907 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 920 000	12 272 000	12 626 000	12 982 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	24 000	3 000	1 000
Total Current Assets	5 698 000	5 252 000	4 512 000	4 802 000
Total Assets	17 618 000	17 524 000	17 137 000	17 784 000
Total Equity	12 353 000	12 488 000	12 615 000	12 732 000
Short-Term Group Debt	4 916 000	4 700 000	4 509 000	4 400 000
Total Long-Term Debt	0	0	0	0
Creditors	350 000	336 000	13 000	648 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	3 000
Total Current Debt	5 266 000	5 036 000	4 522 000	5 052 000
Total Equity and Debt	17 618 000	17 524 000	17 137 000	17 784 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,94 %	28,34 %	26,95 %	26,12 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	78,89 %	79,3 %	77,88 %	77,22 %
Current Ratio	1,08	1,04	1	0,95
Quick Ratio	1,08	1,04	1	0,95
Equity Ratio	0,7	0,71	0,74	0,72
Gross Profit Margin	100 %	100 %	100 %	100 %