BRUHJØRNET EIENDOM AS

3303 HOKKSUND

Finances

Share Ownership

Return on Equity

14,98 %

Current Ratio

0,61

Debt-to-Equity Ratio

0,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 087 000	2 080 000	2 147 000	1 935 000
Net Income	999 000	968 000	827 000	963 000
Total Assets	11 048 000	8 331 000	8 653 000	8 671 000
Total Equity	6 670 000	6 271 000	6 003 000	6 177 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 087 000	2 080 000	2 147 000	1 935 000
Expenditure	744 000	805 000	1 044 000	647 000
Operating Profit	1 343 000	1 274 000	1 102 000	1 288 000
Financial Income	0	0	0	1 000
Financial Costs	62 000	34 000	43 000	54 000
Financial Balance	−62 000	−34 000	−43 000	−53 000
Earnings Before Tax	1 281 000	1 241 000	1 060 000	1 234 000
Tax	282 000	273 000	233 000	272 000
Net Income	999 000	968 000	827 000	963 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 213 000	7 859 000	8 010 000	8 160 000
Total Current Assets	835 000	471 000	643 000	511 000
Total Assets	11 048 000	8 331 000	8 653 000	8 671 000
Total Retained Equity	5 796 000	5 396 000	5 128 000	5 302 000
Total Equity	6 670 000	6 271 000	6 003 000	6 177 000
Total Long-Term Debt	3 000 000	720 000	877 000	1 032 000
Total Current Debt	1 378 000	1 339 000	1 772 000	1 462 000
Total Equity and Debt	11 048 000	8 331 000	8 653 000	8 671 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 087 000	2 080 000	2 147 000	1 935 000
Revenue	2 087 000	2 080 000	2 147 000	1 935 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	146 000	150 000	150 000	147 000
Impairment	0	0	0	0
Expenditure	744 000	805 000	1 044 000	647 000
Operating Profit	1 343 000	1 274 000	1 102 000	1 288 000
Financial Income	0	0	0	1 000
Financial Costs	62 000	34 000	43 000	54 000
Financial Balance	−62 000	−34 000	−43 000	−53 000
Dividends	600 000	700 000	1 000 000	1 000 000
Net Income	999 000	968 000	827 000	963 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 212 000	7 858 000	8 009 000	8 159 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 212 000	7 858 000	8 009 000	8 159 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	10 213 000	7 859 000	8 010 000	8 160 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	617 000	165 000	487 000	405 000
Total Current Assets	835 000	471 000	643 000	511 000
Total Assets	11 048 000	8 331 000	8 653 000	8 671 000
Total Equity	6 670 000	6 271 000	6 003 000	6 177 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 000 000	720 000	877 000	1 032 000
Creditors	426 000	15 000	75 000	89 000
Unpaid Taxes	48 000	73 000	43 000	68 000
Dividends	600 000	700 000	1 000 000	1 000 000
Other Current Debt	15 000	972 000	1 417 000	1 032 000
Total Current Debt	1 378 000	1 339 000	1 772 000	1 462 000
Total Equity and Debt	11 048 000	8 331 000	8 653 000	8 671 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,98 %	15,44 %	13,78 %	15,59 %
Debt-to-Equity Ratio	0,45	0,11	0,15	0,17
Operating Profit Margin	64,35 %	61,25 %	51,33 %	66,56 %
Current Ratio	0,61	0,35	0,36	0,35
Quick Ratio	0,61	0,35	0,36	0,35
Equity Ratio	0,6	0,75	0,69	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %