BRØDRENE GULBRANDSEN EIENDOM AS

4328 SANDNES

Finances

Share Ownership

Return on Equity

−5,15 %

Current Ratio

90,34

Debt-to-Equity Ratio

−2,85

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 700 000	0	6 000	6 000
Net Income	334 000	−219 000	−190 000	−169 000
Total Assets	12 118 000	15 081 000	9 612 000	9 612 000
Total Equity	−6 486 000	−6 821 000	−6 602 000	−6 412 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 700 000	0	6 000	6 000
Expenditure	3 292 000	113 000	69 000	56 000
Operating Profit	409 000	−114 000	−63 000	−50 000
Financial Income	0	0	0	0
Financial Costs	74 000	105 000	127 000	118 000
Financial Balance	−74 000	−105 000	−127 000	−118 000
Earnings Before Tax	334 000	−219 000	−190 000	−169 000
Tax	0	0	0	0
Net Income	334 000	−219 000	−190 000	−169 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	284 000	284 000	284 000	284 000
Total Current Assets	11 834 000	14 798 000	9 328 000	9 328 000
Total Assets	12 118 000	15 081 000	9 612 000	9 612 000
Total Retained Equity	−7 486 000	−7 821 000	−7 602 000	−7 412 000
Total Equity	−6 486 000	−6 821 000	−6 602 000	−6 412 000
Total Long-Term Debt	18 473 000	19 773 000	15 073 000	14 498 000
Total Current Debt	131 000	2 129 000	1 141 000	1 526 000
Total Equity and Debt	12 118 000	15 081 000	9 612 000	9 612 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	3 700 000	0	6 000	6 000
Revenue	3 700 000	0	6 000	6 000
Cost of Goods Sold	3 277 000	5 000	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 292 000	113 000	69 000	56 000
Operating Profit	409 000	−114 000	−63 000	−50 000
Financial Income	0	0	0	0
Financial Costs	74 000	105 000	127 000	118 000
Financial Balance	−74 000	−105 000	−127 000	−118 000
Dividends	0	0	0	0
Net Income	334 000	−219 000	−190 000	−169 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	284 000	284 000	284 000	284 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	284 000	284 000	284 000	284 000
Stock	11 690 000	14 703 000	9 328 000	9 328 000
Total Investments	0	0	0	0
Cash, Bank	99 000	0	0	0
Total Current Assets	11 834 000	14 798 000	9 328 000	9 328 000
Total Assets	12 118 000	15 081 000	9 612 000	9 612 000
Total Equity	−6 486 000	−6 821 000	−6 602 000	−6 412 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 473 000	19 773 000	15 073 000	14 498 000
Creditors	5 000	1 094 000	15 000	3 000
Unpaid Taxes	0	0	0	1 000
Dividends	0	0	0	0
Other Current Debt	126 000	125 000	114 000	23 000
Total Current Debt	131 000	2 129 000	1 141 000	1 526 000
Total Equity and Debt	12 118 000	15 081 000	9 612 000	9 612 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,15 %	3,21 %	2,88 %	2,64 %
Debt-to-Equity Ratio	−2,85	−2,9	−2,28	−2,26
Operating Profit Margin	11,05 %	-	−1 050 %	−833,33 %
Current Ratio	90,34	6,95	8,18	6,11
Quick Ratio	−1,02	−1,18	−1,14	−1,2
Equity Ratio	−0,54	−0,45	−0,69	−0,67
Gross Profit Margin	11,43 %	-	100 %	100 %