BRUBAKKA EIENDOM AS

7670 INDERØY

Finances

Share Ownership

Return on Equity

2,32 %

Current Ratio

2,98

Debt-to-Equity Ratio

1,41

Key figures (NOK)	2022	2021	2020	2019
Revenue	923 000	882 000	851 000	699 000
Net Income	62 000	21 000	23 000	31 000
Total Assets	6 515 000	6 646 000	6 992 000	7 589 000
Total Equity	2 672 000	2 610 000	2 589 000	2 566 000

Income (NOK)	2022	2021	2020	2019
Revenue	923 000	882 000	851 000	699 000
Expenditure	698 000	748 000	684 000	548 000
Operating Profit	226 000	134 000	166 000	152 000
Financial Income	4 000	4 000	3 000	4 000
Financial Costs	151 000	111 000	140 000	116 000
Financial Balance	−147 000	−107 000	−137 000	−112 000
Earnings Before Tax	79 000	27 000	30 000	40 000
Tax	17 000	6 000	7 000	9 000
Net Income	62 000	21 000	23 000	31 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 250 000	6 534 000	6 690 000	6 923 000
Total Current Assets	265 000	113 000	302 000	665 000
Total Assets	6 515 000	6 646 000	6 992 000	7 589 000
Total Retained Equity	2 045 000	1 983 000	1 962 000	1 939 000
Total Equity	2 672 000	2 610 000	2 589 000	2 566 000
Total Long-Term Debt	3 755 000	4 014 000	4 285 000	4 533 000
Total Current Debt	89 000	22 000	118 000	490 000
Total Equity and Debt	6 515 000	6 646 000	6 992 000	7 589 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	15 000	23 000	18 000	22 000
Other Income	909 000	859 000	833 000	676 000
Revenue	923 000	882 000	851 000	699 000
Cost of Goods Sold	0	0	0	0
Salary Costs	95 000	82 000	88 000	111 000
Depreciation	284 000	274 000	275 000	132 000
Impairment	0	0	0	0
Expenditure	698 000	748 000	684 000	548 000
Operating Profit	226 000	134 000	166 000	152 000
Financial Income	4 000	4 000	3 000	4 000
Financial Costs	151 000	111 000	140 000	116 000
Financial Balance	−147 000	−107 000	−137 000	−112 000
Dividends	0	0	0	0
Net Income	62 000	21 000	23 000	31 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 188 000	6 462 000	6 610 000	6 830 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	62 000	71 000	80 000	92 000
Total Tangible Assets	6 249 000	6 533 000	6 689 000	6 922 000
Total Fiancial Fixed Assets	1 000	1 000	1 000	1 000
Total Fixed Assets	6 250 000	6 534 000	6 690 000	6 923 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	206 000	95 000	231 000	526 000
Total Current Assets	265 000	113 000	302 000	665 000
Total Assets	6 515 000	6 646 000	6 992 000	7 589 000
Total Equity	2 672 000	2 610 000	2 589 000	2 566 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 755 000	4 014 000	4 285 000	4 533 000
Creditors	44 000	10 000	91 000	461 000
Unpaid Taxes	37 000	5 000	19 000	7 000
Dividends	0	0	0	0
Other Current Debt	7 000	7 000	8 000	10 000
Total Current Debt	89 000	22 000	118 000	490 000
Total Equity and Debt	6 515 000	6 646 000	6 992 000	7 589 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,32 %	0,8 %	0,89 %	1,21 %
Debt-to-Equity Ratio	1,41	1,54	1,66	1,77
Operating Profit Margin	24,49 %	15,19 %	19,51 %	21,75 %
Current Ratio	2,98	5,14	2,56	1,36
Quick Ratio	2,98	5,14	2,56	1,36
Equity Ratio	0,41	0,39	0,37	0,34
Gross Profit Margin	100 %	100 %	100 %	100 %