BRUBAKKVEIEN 16 AS

0454 OSLO

Finances

Share Ownership

Return on Equity

5,68 %

Current Ratio

22,95

Debt-to-Equity Ratio

0,06

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 447 000	8 860 000	8 712 000	8 819 000
Net Income	5 746 000	4 472 000	4 217 000	4 239 000
Total Assets	107 660 000	109 333 000	109 096 000	110 952 000
Total Equity	101 117 000	36 773 000	37 444 000	33 876 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 447 000	8 860 000	8 712 000	8 819 000
Expenditure	1 295 000	1 291 000	1 265 000	1 265 000
Operating Profit	8 152 000	7 569 000	7 446 000	7 555 000
Financial Income	96 000	5 000	19 000	71 000
Financial Costs	882 000	1 841 000	2 056 000	2 191 000
Financial Balance	−786 000	−1 836 000	−2 037 000	−2 120 000
Earnings Before Tax	7 366 000	5 733 000	5 409 000	5 435 000
Tax	1 621 000	1 261 000	1 192 000	1 196 000
Net Income	5 746 000	4 472 000	4 217 000	4 239 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	105 341 000	106 113 000	107 259 000	108 405 000
Total Current Assets	2 318 000	3 220 000	1 837 000	2 548 000
Total Assets	107 660 000	109 333 000	109 096 000	110 952 000
Total Retained Equity	8 434 000	9 091 000	9 762 000	6 194 000
Total Equity	101 117 000	36 773 000	37 444 000	33 876 000
Total Long-Term Debt	6 442 000	72 265 000	70 293 000	75 612 000
Total Current Debt	101 000	295 000	1 359 000	1 464 000
Total Equity and Debt	107 660 000	109 333 000	109 096 000	110 952 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	9 447 000	8 860 000	8 712 000	8 819 000
Revenue	9 447 000	8 860 000	8 712 000	8 819 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 146 000	1 146 000	1 146 000	1 146 000
Impairment	0	0	0	0
Expenditure	1 295 000	1 291 000	1 265 000	1 265 000
Operating Profit	8 152 000	7 569 000	7 446 000	7 555 000
Financial Income	96 000	5 000	19 000	71 000
Financial Costs	882 000	1 841 000	2 056 000	2 191 000
Financial Balance	−786 000	−1 836 000	−2 037 000	−2 120 000
Dividends	0	0	0	0
Net Income	5 746 000	4 472 000	4 217 000	4 239 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	104 967 000	106 113 000	107 259 000	108 405 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	104 967 000	106 113 000	107 259 000	108 405 000
Total Fiancial Fixed Assets	374 000	0	0	0
Total Fixed Assets	105 341 000	106 113 000	107 259 000	108 405 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 888 000	2 733 000	1 441 000	2 071 000
Total Current Assets	2 318 000	3 220 000	1 837 000	2 548 000
Total Assets	107 660 000	109 333 000	109 096 000	110 952 000
Total Equity	101 117 000	36 773 000	37 444 000	33 876 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 442 000	72 265 000	70 293 000	75 612 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	23 000	154 000	210 000
Total Current Debt	101 000	295 000	1 359 000	1 464 000
Total Equity and Debt	107 660 000	109 333 000	109 096 000	110 952 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,68 %	12,16 %	11,26 %	12,51 %
Debt-to-Equity Ratio	0,06	1,97	1,88	2,23
Operating Profit Margin	86,29 %	85,43 %	85,47 %	85,67 %
Current Ratio	22,95	10,92	1,35	1,74
Quick Ratio	22,95	10,92	1,35	1,74
Equity Ratio	0,94	0,34	0,34	0,31
Gross Profit Margin	100 %	100 %	100 %	100 %