BRANDBU EIENDOM AS

3511 HØNEFOSS

Finances

Share Ownership

Return on Equity

18,31 %

Current Ratio

0,77

Debt-to-Equity Ratio

0,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 249 000	2 191 000	2 208 000	2 134 000
Net Income	1 205 000	1 076 000	1 016 000	1 247 000
Total Assets	10 858 000	13 025 000	16 179 000	10 520 000
Total Equity	6 580 000	6 276 000	5 889 000	3 453 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 249 000	2 191 000	2 208 000	2 134 000
Expenditure	552 000	701 000	603 000	430 000
Operating Profit	1 697 000	1 490 000	1 605 000	1 704 000
Financial Income	0	24 000	2 000	0
Financial Costs	152 000	135 000	305 000	105 000
Financial Balance	−152 000	−111 000	−303 000	−105 000
Earnings Before Tax	1 545 000	1 379 000	1 302 000	1 599 000
Tax	340 000	303 000	286 000	352 000
Net Income	1 205 000	1 076 000	1 016 000	1 247 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 890 000	10 248 000	10 629 000	10 510 000
Total Current Assets	968 000	2 778 000	5 550 000	10 000
Total Assets	10 858 000	13 025 000	16 179 000	10 520 000
Total Retained Equity	4 434 000	4 130 000	3 744 000	3 258 000
Total Equity	6 580 000	6 276 000	5 889 000	3 453 000
Total Long-Term Debt	3 024 000	5 759 000	9 515 000	4 067 000
Total Current Debt	1 254 000	991 000	775 000	3 000 000
Total Equity and Debt	10 858 000	13 025 000	16 179 000	10 520 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 249 000	2 191 000	2 163 000	2 134 000
Other Income	0	0	45 000	0
Revenue	2 249 000	2 191 000	2 208 000	2 134 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	272 000	272 000	317 000	272 000
Impairment	0	0	0	0
Expenditure	552 000	701 000	603 000	430 000
Operating Profit	1 697 000	1 490 000	1 605 000	1 704 000
Financial Income	0	24 000	2 000	0
Financial Costs	152 000	135 000	305 000	105 000
Financial Balance	−152 000	−111 000	−303 000	−105 000
Dividends	0	0	0	0
Net Income	1 205 000	1 076 000	1 016 000	1 247 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	196 000	282 000	391 000	0
Real Eastate	9 694 000	9 966 000	10 238 000	10 510 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 694 000	9 966 000	10 238 000	10 510 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 890 000	10 248 000	10 629 000	10 510 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	968 000	2 778 000	5 550 000	10 000
Total Assets	10 858 000	13 025 000	16 179 000	10 520 000
Total Equity	6 580 000	6 276 000	5 889 000	3 453 000
Short-Term Group Debt	1 245 000	973 000	767 000	2 993 000
Total Long-Term Debt	3 024 000	5 759 000	9 515 000	4 067 000
Creditors	0	10 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	8 000	8 000	8 000	8 000
Total Current Debt	1 254 000	991 000	775 000	3 000 000
Total Equity and Debt	10 858 000	13 025 000	16 179 000	10 520 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,31 %	17,14 %	17,25 %	36,11 %
Debt-to-Equity Ratio	0,46	0,92	1,62	1,18
Operating Profit Margin	75,46 %	68,01 %	72,69 %	79,85 %
Current Ratio	0,77	2,8	7,16	0
Quick Ratio	0,77	2,8	7,16	0
Equity Ratio	0,61	0,48	0,36	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %