BRUFJELL ENERGI OG EIENDOM AS

4730 VATNESTRØM

Finances

Share Ownership

Return on Equity

5,62 %

Current Ratio

0,17

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	630 000	528 000	460 000	451 000
Net Income	203 000	72 000	128 000	202 000
Total Assets	5 108 000	4 868 000	4 873 000	5 041 000
Total Equity	3 615 000	3 412 000	3 340 000	3 212 000

Income (NOK)	2022	2021	2020	2019
Revenue	630 000	528 000	460 000	451 000
Expenditure	371 000	436 000	297 000	192 000
Operating Profit	259 000	92 000	164 000	259 000
Financial Income	0	0	0	1 000
Financial Costs	0	0	0	0
Financial Balance	0	0	0	1 000
Earnings Before Tax	260 000	93 000	164 000	259 000
Tax	57 000	20 000	36 000	57 000
Net Income	203 000	72 000	128 000	202 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 854 000	4 779 000	4 851 000	4 922 000
Total Current Assets	254 000	89 000	22 000	119 000
Total Assets	5 108 000	4 868 000	4 873 000	5 041 000
Total Retained Equity	2 573 000	2 370 000	2 298 000	2 170 000
Total Equity	3 615 000	3 412 000	3 340 000	3 212 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 493 000	1 456 000	1 533 000	1 829 000
Total Equity and Debt	5 108 000	4 868 000	4 873 000	5 041 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	221 000	83 000	18 000	60 000
Other Income	409 000	445 000	443 000	391 000
Revenue	630 000	528 000	460 000	451 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	71 000	71 000	72 000	72 000
Impairment	0	0	0	0
Expenditure	371 000	436 000	297 000	192 000
Operating Profit	259 000	92 000	164 000	259 000
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	203 000	72 000	128 000	202 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 267 000	3 129 000	3 137 000	3 146 000
Machinery and Plant Facilities	1 587 000	1 650 000	1 713 000	1 777 000
Fixtures	0	0	0	0
Total Tangible Assets	4 854 000	4 779 000	4 851 000	4 922 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	4 854 000	4 779 000	4 851 000	4 922 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	210 000	18 000	7 000	102 000
Total Current Assets	254 000	89 000	22 000	119 000
Total Assets	5 108 000	4 868 000	4 873 000	5 041 000
Total Equity	3 615 000	3 412 000	3 340 000	3 212 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	56 000	−60 000	1 000	0
Unpaid Taxes	4 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 376 000	1 495 000	1 496 000	1 771 000
Total Current Debt	1 493 000	1 456 000	1 533 000	1 829 000
Total Equity and Debt	5 108 000	4 868 000	4 873 000	5 041 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,62 %	2,11 %	3,83 %	6,29 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	41,11 %	17,42 %	35,65 %	57,43 %
Current Ratio	0,17	0,06	0,01	0,07
Quick Ratio	0,17	0,06	0,01	0,07
Equity Ratio	0,71	0,7	0,69	0,64
Gross Profit Margin	100 %	100 %	100 %	100 %