F. BRUSVEEN HOLDING AS

2607 VINGROM

Finances

Share Ownership

Return on Equity

−0,25 %

Current Ratio

0,04

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Net Income	−35 000	259 000	228 000	189 000
Total Assets	16 555 000	17 794 000	19 066 000	19 497 000
Total Equity	14 186 000	15 321 000	16 832 000	17 573 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	0	0	0
Expenditure	304 000	341 000	257 000	149 000
Operating Profit	−304 000	−341 000	−257 000	−149 000
Financial Income	304 000	618 000	519 000	391 000
Financial Costs	36 000	19 000	26 000	34 000
Financial Balance	268 000	599 000	493 000	357 000
Earnings Before Tax	−35 000	259 000	237 000	208 000
Tax	0	0	8 000	20 000
Net Income	−35 000	259 000	228 000	189 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 480 000	17 031 000	18 642 000	18 657 000
Total Current Assets	75 000	763 000	424 000	840 000
Total Assets	16 555 000	17 794 000	19 066 000	19 497 000
Total Retained Equity	14 156 000	15 291 000	16 032 000	16 773 000
Total Equity	14 186 000	15 321 000	16 832 000	17 573 000
Total Long-Term Debt	511 000	561 000	611 000	661 000
Total Current Debt	1 858 000	1 912 000	1 622 000	1 263 000
Total Equity and Debt	16 555 000	17 794 000	19 066 000	19 497 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	0	0	0	0
Revenue	0	0	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	304 000	341 000	257 000	149 000
Operating Profit	−304 000	−341 000	−257 000	−149 000
Financial Income	304 000	618 000	519 000	391 000
Financial Costs	36 000	19 000	26 000	34 000
Financial Balance	268 000	599 000	493 000	357 000
Dividends	1 100 000	1 000 000	1 500 000	1 000 000
Net Income	−35 000	259 000	228 000	189 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	16 480 000	17 031 000	18 642 000	18 657 000
Total Fixed Assets	16 480 000	17 031 000	18 642 000	18 657 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	75 000	763 000	424 000	840 000
Total Current Assets	75 000	763 000	424 000	840 000
Total Assets	16 555 000	17 794 000	19 066 000	19 497 000
Total Equity	14 186 000	15 321 000	16 832 000	17 573 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	511 000	561 000	611 000	661 000
Creditors	5 000	15 000	8 000	0
Unpaid Taxes	0	0	0	0
Dividends	1 100 000	1 000 000	1 500 000	1 000 000
Other Current Debt	853 000	898 000	606 000	744 000
Total Current Debt	1 858 000	1 912 000	1 622 000	1 263 000
Total Equity and Debt	16 555 000	17 794 000	19 066 000	19 497 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−0,25 %	1,69 %	1,35 %	1,08 %
Debt-to-Equity Ratio	0,04	0,04	0,04	0,04
Operating Profit Margin	-	-	-	-
Current Ratio	0,04	0,4	0,26	0,67
Quick Ratio	0,04	0,4	0,26	0,67
Equity Ratio	0,86	0,86	0,88	0,9
Gross Profit Margin	-	-	-	-