BRYNVILLE AS

1351 RUD

Finances

Share Ownership

Return on Equity

45,3 %

Current Ratio

N/A

Debt-to-Equity Ratio

0,1

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 242 000	3 898 000	3 262 000	3 624 000
Net Income	2 610 000	2 319 000	1 288 000	2 397 000
Total Assets	6 343 000	6 465 000	6 302 000	6 400 000
Total Equity	5 761 000	5 736 000	5 736 000	5 843 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 242 000	3 898 000	3 262 000	3 624 000
Expenditure	895 000	925 000	1 612 000	552 000
Operating Profit	3 347 000	2 973 000	1 651 000	3 073 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	3 347 000	2 973 000	1 651 000	3 073 000
Tax	736 000	654 000	363 000	676 000
Net Income	2 610 000	2 319 000	1 288 000	2 397 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 224 000	6 323 000	6 302 000	6 400 000
Total Current Assets	119 000	142 000	0	0
Total Assets	6 343 000	6 465 000	6 302 000	6 400 000
Total Retained Equity	2 761 000	2 736 000	2 736 000	2 843 000
Total Equity	5 761 000	5 736 000	5 736 000	5 843 000
Total Long-Term Debt	583 000	575 000	566 000	558 000
Total Current Debt	0	154 000	0	0
Total Equity and Debt	6 343 000	6 465 000	6 302 000	6 400 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	3 898 000	3 262 000	3 624 000
Other Income	4 242 000	0	0	0
Revenue	4 242 000	3 898 000	3 262 000	3 624 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	99 000	99 000	98 000	98 000
Impairment	0	0	0	0
Expenditure	895 000	925 000	1 612 000	552 000
Operating Profit	3 347 000	2 973 000	1 651 000	3 073 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	2 610 000	2 319 000	1 288 000	2 397 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 224 000	6 323 000	6 302 000	6 400 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 224 000	6 323 000	6 302 000	6 400 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 224 000	6 323 000	6 302 000	6 400 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	119 000	142 000	0	0
Total Assets	6 343 000	6 465 000	6 302 000	6 400 000
Total Equity	5 761 000	5 736 000	5 736 000	5 843 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	583 000	575 000	566 000	558 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	154 000	0	0
Total Current Debt	0	154 000	0	0
Total Equity and Debt	6 343 000	6 465 000	6 302 000	6 400 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,3 %	40,43 %	22,45 %	41,02 %
Debt-to-Equity Ratio	0,1	0,1	0,1	0,1
Operating Profit Margin	78,9 %	76,27 %	50,61 %	84,8 %
Current Ratio	-	0,92	-	-
Quick Ratio	-	0,92	-	-
Equity Ratio	0,91	0,89	0,91	0,91
Gross Profit Margin	100 %	100 %	100 %	100 %