BRYN BORETTSLAG

1725 SARPSBORG

Finances

Share Ownership

Return on Equity

11,33 %

Current Ratio

16,31

Debt-to-Equity Ratio

5,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 716 000	1 656 000	1 633 000	1 578 000
Net Income	598 000	637 000	555 000	576 000
Total Assets	34 370 000	34 334 000	34 224 000	34 244 000
Total Equity	5 276 000	4 729 000	4 142 000	3 586 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 716 000	1 656 000	1 633 000	1 578 000
Expenditure	848 000	726 000	771 000	686 000
Operating Profit	869 000	930 000	862 000	893 000
Financial Income	8 000	0	2 000	5 000
Financial Costs	286 000	301 000	316 000	328 000
Financial Balance	−278 000	−301 000	−314 000	−323 000
Earnings Before Tax	826 000	887 000	809 000	850 000
Tax	0	0	0	0
Net Income	598 000	637 000	555 000	576 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 685 000	33 685 000	33 685 000	33 685 000
Total Current Assets	685 000	649 000	539 000	559 000
Total Assets	34 370 000	34 334 000	34 224 000	34 244 000
Total Retained Equity	5 275 000	4 727 000	4 140 000	3 585 000
Total Equity	5 276 000	4 729 000	4 142 000	3 586 000
Total Long-Term Debt	28 782 000	29 333 000	29 870 000	30 392 000
Total Current Debt	42 000	52 000	43 000	95 000
Total Equity and Debt	34 370 000	34 334 000	34 224 000	34 244 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 666 000	1 606 000	1 573 000	1 529 000
Revenue	1 716 000	1 656 000	1 633 000	1 578 000
Cost of Goods Sold	0	0	0	0
Salary Costs	29 000	27 000	24 000	25 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	848 000	726 000	771 000	686 000
Operating Profit	869 000	930 000	862 000	893 000
Financial Income	8 000	0	2 000	5 000
Financial Costs	286 000	301 000	316 000	328 000
Financial Balance	−278 000	−301 000	−314 000	−323 000
Dividends	0	0	0	0
Net Income	598 000	637 000	555 000	576 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	33 685 000	33 685 000	33 685 000	33 685 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	33 685 000	33 685 000	33 685 000	33 685 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 685 000	33 685 000	33 685 000	33 685 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	685 000	642 000	539 000	497 000
Total Current Assets	685 000	649 000	539 000	559 000
Total Assets	34 370 000	34 334 000	34 224 000	34 244 000
Total Equity	5 276 000	4 729 000	4 142 000	3 586 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	28 782 000	29 333 000	29 870 000	30 392 000
Creditors	4 000	19 000	9 000	61 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	37 000	33 000	33 000	33 000
Total Current Debt	42 000	52 000	43 000	95 000
Total Equity and Debt	34 370 000	34 334 000	34 224 000	34 244 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,33 %	13,47 %	13,4 %	16,06 %
Debt-to-Equity Ratio	5,46	6,2	7,21	8,48
Operating Profit Margin	50,64 %	56,16 %	52,79 %	56,59 %
Current Ratio	16,31	12,48	12,53	5,88
Quick Ratio	16,31	12,48	12,53	5,88
Equity Ratio	0,15	0,14	0,12	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %