BRØDRENE SAM EIENDOM AS

0988 OSLO

Finances

Share Ownership

Return on Equity

30,77 %

Current Ratio

0,01

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 114 000	1 114 000	1 114 000	1 114 000
Net Income	704 000	706 000	724 000	725 000
Total Assets	4 011 000	4 806 000	5 600 000	6 392 000
Total Equity	2 288 000	3 084 000	3 878 000	4 654 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 114 000	1 114 000	1 114 000	1 114 000
Expenditure	187 000	186 000	186 000	184 000
Operating Profit	927 000	928 000	928 000	930 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	927 000	928 000	928 000	930 000
Tax	223 000	222 000	204 000	205 000
Net Income	704 000	706 000	724 000	725 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 986 000	4 781 000	5 575 000	6 367 000
Total Current Assets	25 000	25 000	25 000	25 000
Total Assets	4 011 000	4 806 000	5 600 000	6 392 000
Total Retained Equity	2 188 000	2 984 000	3 778 000	4 554 000
Total Equity	2 288 000	3 084 000	3 878 000	4 654 000
Total Long-Term Debt	0	0	0	17 000
Total Current Debt	1 723 000	1 722 000	1 721 000	1 721 000
Total Equity and Debt	4 011 000	4 806 000	5 600 000	6 392 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 114 000	1 114 000	1 114 000	1 114 000
Other Income	0	0	0	0
Revenue	1 114 000	1 114 000	1 114 000	1 114 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	147 000	147 000	147 000	147 000
Impairment	0	0	0	0
Expenditure	187 000	186 000	186 000	184 000
Operating Profit	927 000	928 000	928 000	930 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	1 500 000	0	1 500 000	1 500 000
Net Income	704 000	706 000	724 000	725 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 303 000	2 450 000	2 597 000	2 744 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 303 000	2 450 000	2 597 000	2 744 000
Total Fiancial Fixed Assets	1 683 000	2 331 000	2 977 000	3 623 000
Total Fixed Assets	3 986 000	4 781 000	5 575 000	6 367 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	25 000	25 000	25 000	25 000
Total Current Assets	25 000	25 000	25 000	25 000
Total Assets	4 011 000	4 806 000	5 600 000	6 392 000
Total Equity	2 288 000	3 084 000	3 878 000	4 654 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	17 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	1 500 000	0	1 500 000	1 500 000
Other Current Debt	1 500 000	1 500 000	1 500 000	1 500 000
Total Current Debt	1 723 000	1 722 000	1 721 000	1 721 000
Total Equity and Debt	4 011 000	4 806 000	5 600 000	6 392 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,77 %	22,89 %	18,67 %	15,58 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	83,21 %	83,3 %	83,3 %	83,48 %
Current Ratio	0,01	0,01	0,01	0,01
Quick Ratio	0,01	0,01	0,01	0,01
Equity Ratio	0,57	0,64	0,69	0,73
Gross Profit Margin	100 %	100 %	100 %	100 %