BRUSEVEIEN EIENDOM AS

1911 FLATEBY

Finances

Share Ownership

Return on Equity

3,1 %

Current Ratio

1,07

Debt-to-Equity Ratio

−3,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 540 000	2 728 000	3 726 000	2 291 000
Net Income	−81 000	−120 000	477 000	−368 000
Total Assets	7 754 000	7 398 000	7 832 000	7 441 000
Total Equity	−2 614 000	−2 533 000	−2 413 000	−2 889 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 540 000	2 728 000	3 726 000	2 291 000
Expenditure	3 249 000	2 544 000	2 909 000	2 272 000
Operating Profit	292 000	183 000	818 000	19 000
Financial Income	2 000	2 000	0	16 000
Financial Costs	375 000	305 000	341 000	402 000
Financial Balance	−373 000	−303 000	−341 000	−386 000
Earnings Before Tax	−81 000	−120 000	477 000	−368 000
Tax	0	0	0	0
Net Income	−81 000	−120 000	477 000	−368 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 261 000	5 614 000	5 967 000	6 328 000
Total Current Assets	2 493 000	1 784 000	1 865 000	1 113 000
Total Assets	7 754 000	7 398 000	7 832 000	7 441 000
Total Retained Equity	−2 741 000	−2 660 000	−2 540 000	−3 016 000
Total Equity	−2 614 000	−2 533 000	−2 413 000	−2 889 000
Total Long-Term Debt	8 048 000	8 037 000	8 143 000	8 514 000
Total Current Debt	2 320 000	1 893 000	2 101 000	1 817 000
Total Equity and Debt	7 754 000	7 398 000	7 832 000	7 441 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 917 000	2 031 000	3 033 000	1 599 000
Other Income	624 000	697 000	694 000	692 000
Revenue	3 540 000	2 728 000	3 726 000	2 291 000
Cost of Goods Sold	0	0	0	20 000
Salary Costs	2 555 000	1 919 000	2 263 000	1 405 000
Depreciation	353 000	353 000	353 000	359 000
Impairment	0	0	0	0
Expenditure	3 249 000	2 544 000	2 909 000	2 272 000
Operating Profit	292 000	183 000	818 000	19 000
Financial Income	2 000	2 000	0	16 000
Financial Costs	375 000	305 000	341 000	402 000
Financial Balance	−373 000	−303 000	−341 000	−386 000
Dividends	0	0	0	0
Net Income	−81 000	−120 000	477 000	−368 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	5 254 000	5 602 000	5 950 000	6 298 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 000	8 000	13 000	19 000
Total Tangible Assets	5 257 000	5 610 000	5 963 000	6 317 000
Total Fiancial Fixed Assets	4 000	4 000	4 000	11 000
Total Fixed Assets	5 261 000	5 614 000	5 967 000	6 328 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 880 000	1 101 000	511 000	534 000
Total Current Assets	2 493 000	1 784 000	1 865 000	1 113 000
Total Assets	7 754 000	7 398 000	7 832 000	7 441 000
Total Equity	−2 614 000	−2 533 000	−2 413 000	−2 889 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 048 000	8 037 000	8 143 000	8 514 000
Creditors	69 000	24 000	16 000	50 000
Unpaid Taxes	663 000	264 000	536 000	279 000
Dividends	0	0	0	0
Other Current Debt	1 589 000	1 605 000	1 549 000	1 488 000
Total Current Debt	2 320 000	1 893 000	2 101 000	1 817 000
Total Equity and Debt	7 754 000	7 398 000	7 832 000	7 441 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,1 %	4,74 %	−19,77 %	12,74 %
Debt-to-Equity Ratio	−3,08	−3,17	−3,37	−2,95
Operating Profit Margin	8,25 %	6,71 %	21,95 %	0,83 %
Current Ratio	1,07	0,94	0,89	0,61
Quick Ratio	1,07	0,94	0,89	0,61
Equity Ratio	−0,34	−0,34	−0,31	−0,39
Gross Profit Margin	100 %	100 %	100 %	99,13 %