BRUVEIEN BORETTSLAG

8009 BODØ

Finances

Share Ownership

Return on Equity

13,01 %

Current Ratio

2,58

Debt-to-Equity Ratio

3,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 737 000	2 694 000	2 738 000	2 690 000
Net Income	1 209 000	1 218 000	855 000	1 067 000
Total Assets	41 332 000	41 298 000	41 296 000	41 571 000
Total Equity	9 292 000	8 082 000	6 865 000	6 010 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 737 000	2 694 000	2 738 000	2 690 000
Expenditure	1 333 000	1 264 000	1 590 000	1 302 000
Operating Profit	1 405 000	1 413 000	1 149 000	1 389 000
Financial Income	6 000	1 000	2 000	8 000
Financial Costs	202 000	196 000	296 000	331 000
Financial Balance	−196 000	−195 000	−294 000	−323 000
Earnings Before Tax	1 209 000	1 235 000	855 000	1 067 000
Tax	0	0	0	0
Net Income	1 209 000	1 218 000	855 000	1 067 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	40 558 000	40 446 000	40 446 000	40 446 000
Total Current Assets	774 000	852 000	850 000	1 125 000
Total Assets	41 332 000	41 298 000	41 296 000	41 571 000
Total Retained Equity	9 289 000	8 079 000	6 862 000	6 007 000
Total Equity	9 292 000	8 082 000	6 865 000	6 010 000
Total Long-Term Debt	31 741 000	32 944 000	34 153 000	35 308 000
Total Current Debt	300 000	272 000	278 000	253 000
Total Equity and Debt	41 332 000	41 298 000	41 296 000	41 571 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 737 000	2 694 000	2 738 000	2 690 000
Revenue	2 737 000	2 694 000	2 738 000	2 690 000
Cost of Goods Sold	0	0	0	0
Salary Costs	76 000	76 000	59 000	88 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 333 000	1 264 000	1 590 000	1 302 000
Operating Profit	1 405 000	1 413 000	1 149 000	1 389 000
Financial Income	6 000	1 000	2 000	8 000
Financial Costs	202 000	196 000	296 000	331 000
Financial Balance	−196 000	−195 000	−294 000	−323 000
Dividends	0	0	0	0
Net Income	1 209 000	1 218 000	855 000	1 067 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	40 446 000	40 446 000	40 446 000	40 446 000
Machinery and Plant Facilities	113 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	40 558 000	40 446 000	40 446 000	40 446 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	40 558 000	40 446 000	40 446 000	40 446 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	461 000	575 000	567 000	843 000
Total Current Assets	774 000	852 000	850 000	1 125 000
Total Assets	41 332 000	41 298 000	41 296 000	41 571 000
Total Equity	9 292 000	8 082 000	6 865 000	6 010 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	31 741 000	32 944 000	34 153 000	35 308 000
Creditors	283 000	262 000	251 000	221 000
Unpaid Taxes	0	0	2 000	1 000
Dividends	0	0	0	0
Other Current Debt	16 000	10 000	25 000	32 000
Total Current Debt	300 000	272 000	278 000	253 000
Total Equity and Debt	41 332 000	41 298 000	41 296 000	41 571 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,01 %	15,07 %	12,45 %	17,75 %
Debt-to-Equity Ratio	3,42	4,08	4,97	5,87
Operating Profit Margin	51,33 %	52,45 %	41,96 %	51,64 %
Current Ratio	2,58	3,13	3,06	4,45
Quick Ratio	2,58	3,13	3,06	4,45
Equity Ratio	0,22	0,2	0,17	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %