BROVEIEN AS

1392 VETTRE

Finances

Share Ownership

Return on Equity

16,82 %

Current Ratio

1,62

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 560 000	1 330 000	947 000	543 000
Net Income	576 000	430 000	−892 000	168 000
Total Assets	4 737 000	3 916 000	3 671 000	1 711 000
Total Equity	3 424 000	2 848 000	2 418 000	1 500 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 560 000	1 330 000	947 000	543 000
Expenditure	879 000	899 000	1 907 000	327 000
Operating Profit	680 000	430 000	−960 000	216 000
Financial Income	1 000	0	1 000	0
Financial Costs	0	0	4 000	0
Financial Balance	1 000	0	−3 000	0
Earnings Before Tax	681 000	430 000	−963 000	215 000
Tax	105 000	0	−71 000	47 000
Net Income	576 000	430 000	−892 000	168 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 733 000	2 761 000	2 789 000	1 330 000
Total Current Assets	2 003 000	1 155 000	882 000	381 000
Total Assets	4 737 000	3 916 000	3 671 000	1 711 000
Total Retained Equity	3 174 000	2 598 000	2 168 000	1 250 000
Total Equity	3 424 000	2 848 000	2 418 000	1 500 000
Total Long-Term Debt	74 000	0	0	71 000
Total Current Debt	1 238 000	1 068 000	1 253 000	140 000
Total Equity and Debt	4 737 000	3 916 000	3 671 000	1 711 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 175 000	798 000	101 000	0
Other Income	385 000	532 000	846 000	543 000
Revenue	1 560 000	1 330 000	947 000	543 000
Cost of Goods Sold	0	0	0	0
Salary Costs	551 000	378 000	125 000	0
Depreciation	28 000	28 000	28 000	28 000
Impairment	0	0	0	0
Expenditure	879 000	899 000	1 907 000	327 000
Operating Profit	680 000	430 000	−960 000	216 000
Financial Income	1 000	0	1 000	0
Financial Costs	0	0	4 000	0
Financial Balance	1 000	0	−3 000	0
Dividends	0	0	0	0
Net Income	576 000	430 000	−892 000	168 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 733 000	2 761 000	2 789 000	1 330 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 733 000	2 761 000	2 789 000	1 330 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 733 000	2 761 000	2 789 000	1 330 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 689 000	1 076 000	542 000	121 000
Total Current Assets	2 003 000	1 155 000	882 000	381 000
Total Assets	4 737 000	3 916 000	3 671 000	1 711 000
Total Equity	3 424 000	2 848 000	2 418 000	1 500 000
Short-Term Group Debt	0	0	852 000	76 000
Total Long-Term Debt	74 000	0	0	71 000
Creditors	0	21 000	14 000	0
Unpaid Taxes	364 000	151 000	59 000	64 000
Dividends	0	0	0	0
Other Current Debt	844 000	896 000	329 000	0
Total Current Debt	1 238 000	1 068 000	1 253 000	140 000
Total Equity and Debt	4 737 000	3 916 000	3 671 000	1 711 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,82 %	15,1 %	−36,89 %	11,2 %
Debt-to-Equity Ratio	0,02	0	0	0,05
Operating Profit Margin	43,59 %	32,33 %	−101,37 %	39,78 %
Current Ratio	1,62	1,08	0,7	2,72
Quick Ratio	1,62	1,08	0,7	2,72
Equity Ratio	0,72	0,73	0,66	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %