BRUSTIND INVEST AS

6393 TOMREFJORD

Finances

Return on Equity

41,1 %

Current Ratio

1,13

Debt-to-Equity Ratio

3,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 248 000	1 608 000	2 365 000	478 000
Net Income	693 000	478 000	564 000	232 000
Total Assets	8 740 000	8 428 000	8 238 000	4 101 000
Total Equity	1 686 000	992 000	515 000	37 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 248 000	1 608 000	2 365 000	478 000
Expenditure	1 056 000	1 009 000	1 359 000	212 000
Operating Profit	1 193 000	598 000	1 007 000	267 000
Financial Income	5 000	187 000	0	263 000
Financial Costs	505 000	307 000	443 000	278 000
Financial Balance	−500 000	−120 000	−443 000	−15 000
Earnings Before Tax	693 000	478 000	564 000	251 000
Tax	0	0	0	19 000
Net Income	693 000	478 000	564 000	232 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 983 000	8 024 000	7 774 000	3 834 000
Total Current Assets	757 000	404 000	464 000	267 000
Total Assets	8 740 000	8 428 000	8 238 000	4 101 000
Total Retained Equity	46 000	−648 000	−1 125 000	−1 103 000
Total Equity	1 686 000	992 000	515 000	37 000
Total Long-Term Debt	6 385 000	6 539 000	6 771 000	3 467 000
Total Current Debt	670 000	897 000	952 000	597 000
Total Equity and Debt	8 740 000	8 428 000	8 238 000	4 101 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 930 000	1 445 000	2 304 000	478 000
Other Income	318 000	163 000	61 000	0
Revenue	2 248 000	1 608 000	2 365 000	478 000
Cost of Goods Sold	0	5 000	239 000	0
Salary Costs	4 000	3 000	257 000	0
Depreciation	163 000	170 000	173 000	13 000
Impairment	0	0	0	0
Expenditure	1 056 000	1 009 000	1 359 000	212 000
Operating Profit	1 193 000	598 000	1 007 000	267 000
Financial Income	5 000	187 000	0	263 000
Financial Costs	505 000	307 000	443 000	278 000
Financial Balance	−500 000	−120 000	−443 000	−15 000
Dividends	0	0	0	0
Net Income	693 000	478 000	564 000	232 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 672 000	6 784 000	6 873 000	3 494 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	71 000	0	11 000	24 000
Total Tangible Assets	6 743 000	6 784 000	6 884 000	3 517 000
Total Fiancial Fixed Assets	1 240 000	1 240 000	890 000	316 000
Total Fixed Assets	7 983 000	8 024 000	7 774 000	3 834 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 000	1 000	7 000	0
Total Current Assets	757 000	404 000	464 000	267 000
Total Assets	8 740 000	8 428 000	8 238 000	4 101 000
Total Equity	1 686 000	992 000	515 000	37 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 385 000	6 539 000	6 771 000	3 467 000
Creditors	109 000	232 000	45 000	116 000
Unpaid Taxes	3 000	0	74 000	32 000
Dividends	0	0	0	0
Other Current Debt	149 000	256 000	234 000	56 000
Total Current Debt	670 000	897 000	952 000	597 000
Total Equity and Debt	8 740 000	8 428 000	8 238 000	4 101 000

Financial indicators	2022	2021	2020	2019
Return on Equity	41,1 %	48,19 %	109,51 %	627,03 %
Debt-to-Equity Ratio	3,79	6,59	13,15	93,7
Operating Profit Margin	53,07 %	37,19 %	42,58 %	55,86 %
Current Ratio	1,13	0,45	0,49	0,45
Quick Ratio	1,13	0,45	0,49	0,45
Equity Ratio	0,19	0,12	0,06	0,01
Gross Profit Margin	100 %	99,69 %	89,89 %	100 %