BRUNÅSEN BORETTSLAG

1400 SKI

Finances

Share Ownership

Return on Equity

1,2 %

Current Ratio

4,18

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 016 000	1 267 000	1 224 000	1 830 000
Net Income	387 000	108 000	56 000	794 000
Total Assets	48 329 000	48 158 000	48 276 000	48 265 000
Total Equity	32 280 000	31 893 000	31 786 000	31 729 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 016 000	1 267 000	1 224 000	1 830 000
Expenditure	1 590 000	1 134 000	1 134 000	983 000
Operating Profit	426 000	133 000	90 000	847 000
Financial Income	4 000	0	1 000	2 000
Financial Costs	42 000	26 000	34 000	55 000
Financial Balance	−38 000	−26 000	−33 000	−53 000
Earnings Before Tax	387 000	108 000	56 000	794 000
Tax	0	0	0	0
Net Income	387 000	108 000	56 000	794 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	47 940 000	47 940 000	47 940 000	47 940 000
Total Current Assets	389 000	218 000	336 000	325 000
Total Assets	48 329 000	48 158 000	48 276 000	48 265 000
Total Retained Equity	32 277 000	31 890 000	31 783 000	31 726 000
Total Equity	32 280 000	31 893 000	31 786 000	31 729 000
Total Long-Term Debt	15 956 000	16 210 000	16 351 000	16 488 000
Total Current Debt	93 000	55 000	139 000	47 000
Total Equity and Debt	48 329 000	48 158 000	48 276 000	48 265 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 016 000	1 267 000	1 224 000	1 830 000
Revenue	2 016 000	1 267 000	1 224 000	1 830 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 000	46 000	44 000	40 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 590 000	1 134 000	1 134 000	983 000
Operating Profit	426 000	133 000	90 000	847 000
Financial Income	4 000	0	1 000	2 000
Financial Costs	42 000	26 000	34 000	55 000
Financial Balance	−38 000	−26 000	−33 000	−53 000
Dividends	0	0	0	0
Net Income	387 000	108 000	56 000	794 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	47 940 000	47 940 000	47 940 000	47 940 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	47 940 000	47 940 000	47 940 000	47 940 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	47 940 000	47 940 000	47 940 000	47 940 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	318 000	147 000	269 000	255 000
Total Current Assets	389 000	218 000	336 000	325 000
Total Assets	48 329 000	48 158 000	48 276 000	48 265 000
Total Equity	32 280 000	31 893 000	31 786 000	31 729 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	15 956 000	16 210 000	16 351 000	16 488 000
Creditors	75 000	55 000	139 000	47 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	18 000	0	0	0
Total Current Debt	93 000	55 000	139 000	47 000
Total Equity and Debt	48 329 000	48 158 000	48 276 000	48 265 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,2 %	0,34 %	0,18 %	2,5 %
Debt-to-Equity Ratio	0,49	0,51	0,51	0,52
Operating Profit Margin	21,13 %	10,5 %	7,35 %	46,28 %
Current Ratio	4,18	3,96	2,42	6,91
Quick Ratio	4,18	3,96	2,42	6,91
Equity Ratio	0,67	0,66	0,66	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %