BRUVEGEN BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

2,59 %

Current Ratio

126,8

Debt-to-Equity Ratio

0,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	485 000	481 000	466 000	446 000
Net Income	200 000	−48 000	199 000	171 000
Total Assets	11 482 000	11 284 000	11 339 000	11 161 000
Total Equity	7 711 000	7 511 000	7 559 000	7 360 000

Income (NOK)	2022	2021	2020	2019
Revenue	485 000	481 000	466 000	446 000
Expenditure	283 000	526 000	265 000	271 000
Operating Profit	203 000	−45 000	202 000	175 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	5 000	4 000	4 000	5 000
Financial Balance	−3 000	−4 000	−3 000	−4 000
Earnings Before Tax	200 000	−48 000	199 000	171 000
Tax	0	0	0	0
Net Income	200 000	−48 000	199 000	171 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 848 000	10 839 000	10 839 000	10 839 000
Total Current Assets	634 000	445 000	500 000	322 000
Total Assets	11 482 000	11 284 000	11 339 000	11 161 000
Total Retained Equity	7 708 000	7 508 000	7 556 000	7 357 000
Total Equity	7 711 000	7 511 000	7 559 000	7 360 000
Total Long-Term Debt	3 766 000	3 765 000	3 774 000	3 781 000
Total Current Debt	5 000	8 000	7 000	20 000
Total Equity and Debt	11 482 000	11 284 000	11 339 000	11 161 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	485 000	481 000	466 000	446 000
Revenue	485 000	481 000	466 000	446 000
Cost of Goods Sold	0	0	0	0
Salary Costs	9 000	9 000	7 000	7 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	283 000	526 000	265 000	271 000
Operating Profit	203 000	−45 000	202 000	175 000
Financial Income	2 000	0	1 000	1 000
Financial Costs	5 000	4 000	4 000	5 000
Financial Balance	−3 000	−4 000	−3 000	−4 000
Dividends	0	0	0	0
Net Income	200 000	−48 000	199 000	171 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 839 000	10 839 000	10 839 000	10 839 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 839 000	10 839 000	10 839 000	10 839 000
Total Fiancial Fixed Assets	9 000	0	0	0
Total Fixed Assets	10 848 000	10 839 000	10 839 000	10 839 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	634 000	445 000	499 000	315 000
Total Current Assets	634 000	445 000	500 000	322 000
Total Assets	11 482 000	11 284 000	11 339 000	11 161 000
Total Equity	7 711 000	7 511 000	7 559 000	7 360 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 766 000	3 765 000	3 774 000	3 781 000
Creditors	5 000	8 000	5 000	20 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	1 000	0
Total Current Debt	5 000	8 000	7 000	20 000
Total Equity and Debt	11 482 000	11 284 000	11 339 000	11 161 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,59 %	−0,64 %	2,63 %	2,32 %
Debt-to-Equity Ratio	0,49	0,5	0,5	0,51
Operating Profit Margin	41,86 %	−9,36 %	43,35 %	39,24 %
Current Ratio	126,8	55,63	71,43	16,1
Quick Ratio	126,8	55,63	71,43	16,1
Equity Ratio	0,67	0,67	0,67	0,66
Gross Profit Margin	100 %	100 %	100 %	100 %