BRUFLATA BORETTSLAG

6600 SUNNDALSØRA

Finances

Share Ownership

Return on Equity

8,5 %

Current Ratio

32,86

Debt-to-Equity Ratio

1,67

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 841 000	2 030 000	1 846 000	1 852 000
Net Income	854 000	1 120 000	974 000	938 000
Total Assets	26 916 000	26 860 000	26 532 000	26 289 000
Total Equity	10 044 000	9 190 000	8 070 000	7 095 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 841 000	2 030 000	1 846 000	1 852 000
Expenditure	686 000	572 000	516 000	533 000
Operating Profit	1 155 000	1 458 000	1 330 000	1 319 000
Financial Income	22 000	6 000	7 000	2 000
Financial Costs	324 000	344 000	363 000	382 000
Financial Balance	−302 000	−338 000	−356 000	−380 000
Earnings Before Tax	854 000	1 120 000	974 000	938 000
Tax	0	0	0	0
Net Income	854 000	1 120 000	974 000	938 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	24 780 000	24 784 000	24 795 000	24 795 000
Total Current Assets	2 136 000	2 076 000	1 737 000	1 494 000
Total Assets	26 916 000	26 860 000	26 532 000	26 289 000
Total Retained Equity	10 042 000	9 188 000	8 067 000	7 093 000
Total Equity	10 044 000	9 190 000	8 070 000	7 095 000
Total Long-Term Debt	16 808 000	17 592 000	18 357 000	19 102 000
Total Current Debt	65 000	78 000	105 000	92 000
Total Equity and Debt	26 916 000	26 860 000	26 532 000	26 289 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 841 000	2 030 000	1 846 000	1 852 000
Revenue	1 841 000	2 030 000	1 846 000	1 852 000
Cost of Goods Sold	0	0	0	0
Salary Costs	52 000	51 000	52 000	33 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	686 000	572 000	516 000	533 000
Operating Profit	1 155 000	1 458 000	1 330 000	1 319 000
Financial Income	22 000	6 000	7 000	2 000
Financial Costs	324 000	344 000	363 000	382 000
Financial Balance	−302 000	−338 000	−356 000	−380 000
Dividends	0	0	0	0
Net Income	854 000	1 120 000	974 000	938 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	24 780 000	24 780 000	24 795 000	24 795 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	24 780 000	24 780 000	24 795 000	24 795 000
Total Fiancial Fixed Assets	0	4 000	0	0
Total Fixed Assets	24 780 000	24 784 000	24 795 000	24 795 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 114 000	2 031 000	1 702 000	1 357 000
Total Current Assets	2 136 000	2 076 000	1 737 000	1 494 000
Total Assets	26 916 000	26 860 000	26 532 000	26 289 000
Total Equity	10 044 000	9 190 000	8 070 000	7 095 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	16 808 000	17 592 000	18 357 000	19 102 000
Creditors	3 000	7 000	2 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	61 000	71 000	103 000	86 000
Total Current Debt	65 000	78 000	105 000	92 000
Total Equity and Debt	26 916 000	26 860 000	26 532 000	26 289 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,5 %	12,19 %	12,07 %	13,22 %
Debt-to-Equity Ratio	1,67	1,91	2,27	2,69
Operating Profit Margin	62,74 %	71,82 %	72,05 %	71,22 %
Current Ratio	32,86	26,62	16,54	16,24
Quick Ratio	32,86	26,62	16,54	16,24
Equity Ratio	0,37	0,34	0,3	0,27
Gross Profit Margin	100 %	100 %	100 %	100 %