BRUNVOLL EIENDOM AS

6422 MOLDE

Finances

Share Ownership

Return on Equity

7,08 %

Current Ratio

0,78

Debt-to-Equity Ratio

1,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	17 279 000	15 441 000	15 183 000	14 938 000
Net Income	4 854 000	3 976 000	3 618 000	3 528 000
Total Assets	177 488 000	187 709 000	197 197 000	202 632 000
Total Equity	68 597 000	66 976 000	76 000 000	80 952 000

Income (NOK)	2022	2021	2020	2019
Revenue	17 279 000	15 441 000	15 183 000	14 938 000
Expenditure	7 466 000	6 697 000	6 789 000	6 686 000
Operating Profit	9 814 000	8 744 000	8 394 000	8 252 000
Financial Income	89 000	29 000	74 000	185 000
Financial Costs	3 680 000	3 675 000	3 829 000	4 015 000
Financial Balance	−3 591 000	−3 646 000	−3 755 000	−3 830 000
Earnings Before Tax	6 223 000	5 098 000	4 638 000	4 422 000
Tax	1 369 000	1 121 000	1 021 000	894 000
Net Income	4 854 000	3 976 000	3 618 000	3 528 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	171 390 000	174 917 000	180 776 000	186 644 000
Total Current Assets	6 098 000	12 793 000	16 421 000	517 000
Total Assets	177 488 000	187 709 000	197 197 000	202 632 000
Total Retained Equity	801 000	0	0	0
Total Equity	68 597 000	66 976 000	76 000 000	80 952 000
Total Long-Term Debt	101 106 000	106 432 000	111 539 000	114 848 000
Total Current Debt	7 785 000	14 301 000	9 658 000	6 833 000
Total Equity and Debt	177 488 000	187 709 000	197 197 000	202 632 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	17 279 000	15 441 000	15 183 000	14 938 000
Revenue	17 279 000	15 441 000	15 183 000	14 938 000
Cost of Goods Sold	0	0	0	0
Salary Costs	27 000	17 000	17 000	17 000
Depreciation	6 073 000	5 859 000	5 868 000	5 826 000
Impairment	0	0	0	0
Expenditure	7 466 000	6 697 000	6 789 000	6 686 000
Operating Profit	9 814 000	8 744 000	8 394 000	8 252 000
Financial Income	89 000	29 000	74 000	185 000
Financial Costs	3 680 000	3 675 000	3 829 000	4 015 000
Financial Balance	−3 591 000	−3 646 000	−3 755 000	−3 830 000
Dividends	0	0	0	5 000 000
Net Income	4 854 000	3 976 000	3 618 000	3 528 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	171 390 000	174 917 000	180 776 000	186 644 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	171 390 000	174 917 000	180 776 000	186 644 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	171 390 000	174 917 000	180 776 000	186 644 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	6 098 000	12 793 000	16 421 000	517 000
Total Assets	177 488 000	187 709 000	197 197 000	202 632 000
Total Equity	68 597 000	66 976 000	76 000 000	80 952 000
Short-Term Group Debt	6 000 000	13 000 000	8 570 000	5 000 000
Total Long-Term Debt	101 106 000	106 432 000	111 539 000	114 848 000
Creditors	56 000	43 000	0	267 000
Unpaid Taxes	81 000	31 000	34 000	31 000
Dividends	0	0	0	5 000 000
Other Current Debt	145 000	71 000	84 000	871 000
Total Current Debt	7 785 000	14 301 000	9 658 000	6 833 000
Total Equity and Debt	177 488 000	187 709 000	197 197 000	202 632 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,08 %	5,94 %	4,76 %	4,36 %
Debt-to-Equity Ratio	1,47	1,59	1,47	1,42
Operating Profit Margin	56,8 %	56,63 %	55,29 %	55,24 %
Current Ratio	0,78	0,89	1,7	0,08
Quick Ratio	0,78	0,89	1,7	0,08
Equity Ratio	0,39	0,36	0,39	0,4
Gross Profit Margin	100 %	100 %	100 %	100 %