BRUKNAPP EIENDOM AS

5911 ALVERSUND

Finances

Share Ownership

Return on Equity

−31,32 %

Current Ratio

2,01

Debt-to-Equity Ratio

0,07

Key figures (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	600 000	600 000
Net Income	−545 000	−144 000	304 000	284 000
Total Assets	2 604 000	2 214 000	2 345 000	2 036 000
Total Equity	1 740 000	1 710 000	1 721 000	1 446 000

Income (NOK)	2022	2021	2020	2019
Revenue	600 000	600 000	600 000	600 000
Expenditure	1 299 000	784 000	210 000	236 000
Operating Profit	−699 000	−184 000	390 000	364 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	−699 000	−184 000	390 000	365 000
Tax	−154 000	−41 000	86 000	80 000
Net Income	−545 000	−144 000	304 000	284 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 129 000	553 000	568 000	583 000
Total Current Assets	1 476 000	1 661 000	1 777 000	1 454 000
Total Assets	2 604 000	2 214 000	2 345 000	2 036 000
Total Retained Equity	1 640 000	1 610 000	1 621 000	1 346 000
Total Equity	1 740 000	1 710 000	1 721 000	1 446 000
Total Long-Term Debt	130 000	122 000	125 000	128 000
Total Current Debt	734 000	382 000	499 000	463 000
Total Equity and Debt	2 604 000	2 214 000	2 345 000	2 036 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	600 000	600 000	600 000	600 000
Revenue	600 000	600 000	600 000	600 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	21 000	15 000	15 000	15 000
Impairment	0	0	0	0
Expenditure	1 299 000	784 000	210 000	236 000
Operating Profit	−699 000	−184 000	390 000	364 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Dividends	0	0	0	0
Net Income	−545 000	−144 000	304 000	284 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 129 000	553 000	568 000	583 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 129 000	553 000	568 000	583 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 129 000	553 000	568 000	583 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	27 000	1 219 000	1 660 000	1 353 000
Total Current Assets	1 476 000	1 661 000	1 777 000	1 454 000
Total Assets	2 604 000	2 214 000	2 345 000	2 036 000
Total Equity	1 740 000	1 710 000	1 721 000	1 446 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	130 000	122 000	125 000	128 000
Creditors	422 000	70 000	69 000	66 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	312 000	312 000	348 000	317 000
Total Current Debt	734 000	382 000	499 000	463 000
Total Equity and Debt	2 604 000	2 214 000	2 345 000	2 036 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−31,32 %	−8,42 %	17,66 %	19,64 %
Debt-to-Equity Ratio	0,07	0,07	0,07	0,09
Operating Profit Margin	−116,5 %	−30,67 %	65 %	60,67 %
Current Ratio	2,01	4,35	3,56	3,14
Quick Ratio	2,01	4,35	3,56	3,14
Equity Ratio	0,67	0,77	0,73	0,71
Gross Profit Margin	100 %	100 %	100 %	100 %