LEIF BRUN & SØNNER EIENDOM AS

8146 REIPÅ

Finances

Return on Equity

66,06 %

Current Ratio

1,32

Debt-to-Equity Ratio

1,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	354 000	337 000	358 000	342 000
Net Income	874 000	−9 000	994 000	1 493 000
Total Assets	4 628 000	3 760 000	5 875 000	5 996 000
Total Equity	1 323 000	1 349 000	1 358 000	1 465 000

Income (NOK)	2022	2021	2020	2019
Revenue	354 000	337 000	358 000	342 000
Expenditure	304 000	282 000	281 000	251 000
Operating Profit	50 000	54 000	77 000	91 000
Financial Income	900 000	0	1 001 000	1 501 000
Financial Costs	84 000	66 000	87 000	101 000
Financial Balance	816 000	−66 000	914 000	1 400 000
Earnings Before Tax	866 000	−12 000	992 000	1 491 000
Tax	−7 000	−3 000	−2 000	−2 000
Net Income	874 000	−9 000	994 000	1 493 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 328 000	3 508 000	4 738 000	4 236 000
Total Current Assets	1 300 000	252 000	1 137 000	1 760 000
Total Assets	4 628 000	3 760 000	5 875 000	5 996 000
Total Retained Equity	1 111 000	1 138 000	1 147 000	1 253 000
Total Equity	1 323 000	1 349 000	1 358 000	1 465 000
Total Long-Term Debt	2 319 000	2 345 000	2 912 000	3 753 000
Total Current Debt	986 000	66 000	1 604 000	779 000
Total Equity and Debt	4 628 000	3 760 000	5 875 000	5 996 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	354 000	337 000	358 000	342 000
Revenue	354 000	337 000	358 000	342 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	180 000	180 000	180 000	180 000
Impairment	0	0	0	0
Expenditure	304 000	282 000	281 000	251 000
Operating Profit	50 000	54 000	77 000	91 000
Financial Income	900 000	0	1 001 000	1 501 000
Financial Costs	84 000	66 000	87 000	101 000
Financial Balance	816 000	−66 000	914 000	1 400 000
Dividends	900 000	0	1 100 000	450 000
Net Income	874 000	−9 000	994 000	1 493 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 352 000	2 532 000	2 711 000	2 891 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 352 000	2 532 000	2 711 000	2 891 000
Total Fiancial Fixed Assets	976 000	976 000	2 027 000	1 345 000
Total Fixed Assets	3 328 000	3 508 000	4 738 000	4 236 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	213 000	64 000	117 000	77 000
Total Current Assets	1 300 000	252 000	1 137 000	1 760 000
Total Assets	4 628 000	3 760 000	5 875 000	5 996 000
Total Equity	1 323 000	1 349 000	1 358 000	1 465 000
Short-Term Group Debt	0	0	450 000	70 000
Total Long-Term Debt	2 319 000	2 345 000	2 912 000	3 753 000
Creditors	15 000	14 000	0	3 000
Unpaid Taxes	52 000	29 000	29 000	29 000
Dividends	900 000	0	1 100 000	450 000
Other Current Debt	2 000	1 000	1 000	217 000
Total Current Debt	986 000	66 000	1 604 000	779 000
Total Equity and Debt	4 628 000	3 760 000	5 875 000	5 996 000

Financial indicators	2022	2021	2020	2019
Return on Equity	66,06 %	−0,67 %	73,2 %	101,91 %
Debt-to-Equity Ratio	1,75	1,74	2,14	2,56
Operating Profit Margin	14,12 %	16,02 %	21,51 %	26,61 %
Current Ratio	1,32	3,82	0,71	2,26
Quick Ratio	1,32	3,82	0,71	2,26
Equity Ratio	0,29	0,36	0,23	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %