BRØRBY EIENDOM AS

3520 JEVNAKER

Finances

Share Ownership

Return on Equity

8,44 %

Current Ratio

2,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 789 000	1 287 000	1 306 000	1 329 000
Net Income	824 000	271 000	84 000	135 000
Total Assets	10 133 000	8 936 000	8 997 000	9 426 000
Total Equity	9 758 000	8 934 000	8 138 000	8 454 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 789 000	1 287 000	1 306 000	1 329 000
Expenditure	891 000	1 141 000	1 199 000	1 175 000
Operating Profit	898 000	145 000	106 000	153 000
Financial Income	1 000	5 000	11 000	19 000
Financial Costs	1 000	26 000	34 000	38 000
Financial Balance	0	−21 000	−23 000	−19 000
Earnings Before Tax	898 000	124 000	84 000	135 000
Tax	74 000	−148 000	0	0
Net Income	824 000	271 000	84 000	135 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 147 000	7 831 000	8 209 000	8 500 000
Total Current Assets	986 000	1 104 000	788 000	926 000
Total Assets	10 133 000	8 936 000	8 997 000	9 426 000
Total Retained Equity	9 123 000	8 299 000	8 028 000	8 344 000
Total Equity	9 758 000	8 934 000	8 138 000	8 454 000
Total Long-Term Debt	0	0	785 000	872 000
Total Current Debt	375 000	2 000	74 000	100 000
Total Equity and Debt	10 133 000	8 936 000	8 997 000	9 426 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 789 000	1 287 000	1 306 000	1 329 000
Revenue	1 789 000	1 287 000	1 306 000	1 329 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	61 000	142 000	144 000
Depreciation	316 000	360 000	357 000	352 000
Impairment	0	0	0	0
Expenditure	891 000	1 141 000	1 199 000	1 175 000
Operating Profit	898 000	145 000	106 000	153 000
Financial Income	1 000	5 000	11 000	19 000
Financial Costs	1 000	26 000	34 000	38 000
Financial Balance	0	−21 000	−23 000	−19 000
Dividends	0	0	400 000	0
Net Income	824 000	271 000	84 000	135 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 417 000	7 634 000	7 924 000	8 151 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	158 000	198 000	237 000	277 000
Total Tangible Assets	7 575 000	7 831 000	8 161 000	8 427 000
Total Fiancial Fixed Assets	1 572 000	0	48 000	73 000
Total Fixed Assets	9 147 000	7 831 000	8 209 000	8 500 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	800 000	481 000	340 000	480 000
Total Current Assets	986 000	1 104 000	788 000	926 000
Total Assets	10 133 000	8 936 000	8 997 000	9 426 000
Total Equity	9 758 000	8 934 000	8 138 000	8 454 000
Short-Term Group Debt	11 000	0	0	0
Total Long-Term Debt	0	0	785 000	872 000
Creditors	16 000	2 000	5 000	3 000
Unpaid Taxes	42 000	0	15 000	15 000
Dividends	0	0	400 000	0
Other Current Debt	232 000	0	55 000	82 000
Total Current Debt	375 000	2 000	74 000	100 000
Total Equity and Debt	10 133 000	8 936 000	8 997 000	9 426 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,44 %	3,03 %	1,03 %	1,6 %
Debt-to-Equity Ratio	0	0	0,1	0,1
Operating Profit Margin	50,2 %	11,27 %	8,12 %	11,51 %
Current Ratio	2,63	552	10,65	9,26
Quick Ratio	2,63	552	10,65	9,26
Equity Ratio	0,96	1	0,9	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %