BREDESEN EIENDOM AS

6612 GRØA

Finances

Share Ownership

Return on Equity

11,82 %

Current Ratio

0,69

Debt-to-Equity Ratio

2,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	504 000	529 000	521 000	528 000
Net Income	127 000	182 000	189 000	176 000
Total Assets	4 183 000	4 161 000	4 250 000	4 292 000
Total Equity	1 074 000	947 000	765 000	576 000

Income (NOK)	2022	2021	2020	2019
Revenue	504 000	529 000	521 000	528 000
Expenditure	234 000	198 000	167 000	152 000
Operating Profit	270 000	332 000	354 000	375 000
Financial Income	0	0	1 000	0
Financial Costs	107 000	98 000	113 000	150 000
Financial Balance	−107 000	−98 000	−112 000	−150 000
Earnings Before Tax	163 000	234 000	242 000	225 000
Tax	36 000	51 000	53 000	50 000
Net Income	127 000	182 000	189 000	176 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 909 000	3 650 000	3 784 000	4 036 000
Total Current Assets	274 000	511 000	466 000	256 000
Total Assets	4 183 000	4 161 000	4 250 000	4 292 000
Total Retained Equity	874 000	747 000	565 000	376 000
Total Equity	1 074 000	947 000	765 000	576 000
Total Long-Term Debt	2 709 000	2 800 000	3 077 000	3 338 000
Total Current Debt	400 000	414 000	408 000	378 000
Total Equity and Debt	4 183 000	4 161 000	4 250 000	4 292 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	504 000	529 000	521 000	528 000
Revenue	504 000	529 000	521 000	528 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	190 000	144 000	131 000	117 000
Impairment	0	0	0	0
Expenditure	234 000	198 000	167 000	152 000
Operating Profit	270 000	332 000	354 000	375 000
Financial Income	0	0	1 000	0
Financial Costs	107 000	98 000	113 000	150 000
Financial Balance	−107 000	−98 000	−112 000	−150 000
Dividends	0	0	0	0
Net Income	127 000	182 000	189 000	176 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	27 000	13 000	3 000	0
Real Eastate	3 818 000	3 545 000	3 658 000	3 772 000
Machinery and Plant Facilities	64 000	90 000	116 000	129 000
Fixtures	0	2 000	6 000	10 000
Total Tangible Assets	3 882 000	3 637 000	3 781 000	3 912 000
Total Fiancial Fixed Assets	0	0	0	124 000
Total Fixed Assets	3 909 000	3 650 000	3 784 000	4 036 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	135 000	377 000	332 000	236 000
Total Current Assets	274 000	511 000	466 000	256 000
Total Assets	4 183 000	4 161 000	4 250 000	4 292 000
Total Equity	1 074 000	947 000	765 000	576 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 709 000	2 800 000	3 077 000	3 338 000
Creditors	1 000	0	0	0
Unpaid Taxes	20 000	22 000	22 000	0
Dividends	0	0	0	0
Other Current Debt	330 000	331 000	329 000	329 000
Total Current Debt	400 000	414 000	408 000	378 000
Total Equity and Debt	4 183 000	4 161 000	4 250 000	4 292 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,82 %	19,22 %	24,71 %	30,56 %
Debt-to-Equity Ratio	2,52	2,96	4,02	5,8
Operating Profit Margin	53,57 %	62,76 %	67,95 %	71,02 %
Current Ratio	0,69	1,23	1,14	0,68
Quick Ratio	0,69	1,23	1,14	0,68
Equity Ratio	0,26	0,23	0,18	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %