BRUSTADGÅRDEN AS

3540 NESBYEN

Finances

Share Ownership

Return on Equity

86,18 %

Current Ratio

5,54

Debt-to-Equity Ratio

4,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 796 000	1 746 000	1 576 000	1 675 000
Net Income	973 000	609 000	790 000	−284 000
Total Assets	6 851 000	8 823 000	8 278 000	7 167 000
Total Equity	1 129 000	1 256 000	647 000	−142 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 796 000	1 746 000	1 576 000	1 675 000
Expenditure	394 000	908 000	512 000	756 000
Operating Profit	1 402 000	838 000	1 063 000	919 000
Financial Income	38 000	24 000	27 000	74 000
Financial Costs	192 000	81 000	163 000	1 076 000
Financial Balance	−154 000	−57 000	−136 000	−1 002 000
Earnings Before Tax	1 247 000	781 000	928 000	−82 000
Tax	274 000	172 000	138 000	202 000
Net Income	973 000	609 000	790 000	−284 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 504 000	4 713 000	5 224 000	5 132 000
Total Current Assets	2 347 000	4 110 000	3 054 000	2 035 000
Total Assets	6 851 000	8 823 000	8 278 000	7 167 000
Total Retained Equity	1 029 000	1 156 000	547 000	−243 000
Total Equity	1 129 000	1 256 000	647 000	−142 000
Total Long-Term Debt	5 298 000	7 322 000	7 345 000	6 961 000
Total Current Debt	424 000	245 000	286 000	348 000
Total Equity and Debt	6 851 000	8 823 000	8 278 000	7 167 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 796 000	1 746 000	1 576 000	1 675 000
Revenue	1 796 000	1 746 000	1 576 000	1 675 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	209 000	209 000	209 000	315 000
Impairment	0	0	0	0
Expenditure	394 000	908 000	512 000	756 000
Operating Profit	1 402 000	838 000	1 063 000	919 000
Financial Income	38 000	24 000	27 000	74 000
Financial Costs	192 000	81 000	163 000	1 076 000
Financial Balance	−154 000	−57 000	−136 000	−1 002 000
Dividends	0	0	0	0
Net Income	973 000	609 000	790 000	−284 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	4 504 000	4 713 000	4 922 000	5 132 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	4 504 000	4 713 000	4 922 000	5 132 000
Total Fiancial Fixed Assets	0	0	301 000	0
Total Fixed Assets	4 504 000	4 713 000	5 224 000	5 132 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 312 000	4 041 000	3 021 000	2 005 000
Total Current Assets	2 347 000	4 110 000	3 054 000	2 035 000
Total Assets	6 851 000	8 823 000	8 278 000	7 167 000
Total Equity	1 129 000	1 256 000	647 000	−142 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 298 000	7 322 000	7 345 000	6 961 000
Creditors	4 000	34 000	46 000	6 000
Unpaid Taxes	74 000	0	68 000	91 000
Dividends	0	0	0	0
Other Current Debt	47 000	19 000	12 000	7 000
Total Current Debt	424 000	245 000	286 000	348 000
Total Equity and Debt	6 851 000	8 823 000	8 278 000	7 167 000

Financial indicators	2022	2021	2020	2019
Return on Equity	86,18 %	48,49 %	122,1 %	200 %
Debt-to-Equity Ratio	4,69	5,83	11,35	−49,02
Operating Profit Margin	78,06 %	48 %	67,45 %	54,87 %
Current Ratio	5,54	16,78	10,68	5,85
Quick Ratio	5,54	16,78	10,68	5,85
Equity Ratio	0,16	0,14	0,08	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %