BROBEKKVEIEN EIENDOM AS

0250 OSLO

Finances

Share Ownership

Return on Equity

13,51 %

Current Ratio

0,04

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	16 617 000	16 051 000	15 773 000	15 490 000
Net Income	12 515 000	12 056 000	11 869 000	11 682 000
Total Assets	114 313 000	159 074 000	156 246 000	154 001 000
Total Equity	92 661 000	91 527 000	136 426 000	135 027 000

Income (NOK)	2022	2021	2020	2019
Revenue	16 617 000	16 051 000	15 773 000	15 490 000
Expenditure	1 216 000	1 274 000	1 204 000	1 241 000
Operating Profit	15 402 000	14 776 000	14 569 000	14 249 000
Financial Income	642 000	681 000	648 000	730 000
Financial Costs	0	0	0	2 000
Financial Balance	642 000	681 000	648 000	728 000
Earnings Before Tax	16 044 000	15 457 000	15 217 000	14 977 000
Tax	3 530 000	3 400 000	3 348 000	3 295 000
Net Income	12 515 000	12 056 000	11 869 000	11 682 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	113 702 000	158 648 000	113 283 000	114 182 000
Total Current Assets	612 000	426 000	42 963 000	39 819 000
Total Assets	114 313 000	159 074 000	156 246 000	154 001 000
Total Retained Equity	1 134 000	0	23 602 000	22 203 000
Total Equity	92 661 000	91 527 000	136 426 000	135 027 000
Total Long-Term Debt	7 052 000	6 732 000	6 377 000	5 982 000
Total Current Debt	14 600 000	60 814 000	13 443 000	12 992 000
Total Equity and Debt	114 313 000	159 074 000	156 246 000	154 001 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	16 609 000	16 043 000	15 773 000	15 490 000
Other Income	8 000	8 000	0	0
Revenue	16 617 000	16 051 000	15 773 000	15 490 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	899 000	899 000	899 000	899 000
Impairment	0	0	0	0
Expenditure	1 216 000	1 274 000	1 204 000	1 241 000
Operating Profit	15 402 000	14 776 000	14 569 000	14 249 000
Financial Income	642 000	681 000	648 000	730 000
Financial Costs	0	0	0	2 000
Financial Balance	642 000	681 000	648 000	728 000
Dividends	0	46 160 000	0	0
Net Income	12 515 000	12 056 000	11 869 000	11 682 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	111 485 000	112 384 000	113 283 000	114 182 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	111 485 000	112 384 000	113 283 000	114 182 000
Total Fiancial Fixed Assets	2 217 000	46 264 000	0	0
Total Fixed Assets	113 702 000	158 648 000	113 283 000	114 182 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	612 000	416 000	266 000	235 000
Total Current Assets	612 000	426 000	42 963 000	39 819 000
Total Assets	114 313 000	159 074 000	156 246 000	154 001 000
Total Equity	92 661 000	91 527 000	136 426 000	135 027 000
Short-Term Group Debt	14 590 000	14 640 000	13 424 000	12 992 000
Total Long-Term Debt	7 052 000	6 732 000	6 377 000	5 982 000
Creditors	0	14 000	9 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	46 160 000	0	0
Other Current Debt	10 000	0	10 000	0
Total Current Debt	14 600 000	60 814 000	13 443 000	12 992 000
Total Equity and Debt	114 313 000	159 074 000	156 246 000	154 001 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,51 %	13,17 %	8,7 %	8,65 %
Debt-to-Equity Ratio	0,08	0,07	0,05	0,04
Operating Profit Margin	92,69 %	92,06 %	92,37 %	91,99 %
Current Ratio	0,04	0,01	3,2	3,06
Quick Ratio	0,04	0,01	3,2	3,06
Equity Ratio	0,81	0,58	0,87	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %