BRUSDALSVEGEN 200 AS

2013 SKJETTEN

Finances

Share Ownership

Return on Equity

48,63 %

Current Ratio

Debt-to-Equity Ratio

1,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 481 000	4 255 000	3 967 000	3 897 000
Net Income	2 361 000	1 828 000	2 024 000	1 999 000
Total Assets	17 678 000	18 321 000	17 041 000	17 069 000
Total Equity	4 855 000	4 894 000	4 266 000	2 242 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 481 000	4 255 000	3 967 000	3 897 000
Expenditure	988 000	1 671 000	1 079 000	948 000
Operating Profit	3 493 000	2 584 000	2 888 000	2 949 000
Financial Income	5 000	5 000	6 000	5 000
Financial Costs	471 000	245 000	299 000	391 000
Financial Balance	−466 000	−240 000	−293 000	−386 000
Earnings Before Tax	3 027 000	2 344 000	2 595 000	2 563 000
Tax	666 000	516 000	571 000	564 000
Net Income	2 361 000	1 828 000	2 024 000	1 999 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 667 000	18 312 000	17 012 000	17 040 000
Total Current Assets	12 000	9 000	29 000	29 000
Total Assets	17 678 000	18 321 000	17 041 000	17 069 000
Total Retained Equity	4 755 000	4 794 000	4 166 000	2 142 000
Total Equity	4 855 000	4 894 000	4 266 000	2 242 000
Total Long-Term Debt	9 369 000	11 559 000	11 928 000	13 964 000
Total Current Debt	3 455 000	1 869 000	847 000	863 000
Total Equity and Debt	17 678 000	18 321 000	17 041 000	17 069 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 474 000	4 249 000	3 961 000	3 890 000
Other Income	6 000	5 000	6 000	7 000
Revenue	4 481 000	4 255 000	3 967 000	3 897 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	645 000	291 000	427 000	424 000
Impairment	0	0	0	0
Expenditure	988 000	1 671 000	1 079 000	948 000
Operating Profit	3 493 000	2 584 000	2 888 000	2 949 000
Financial Income	5 000	5 000	6 000	5 000
Financial Costs	471 000	245 000	299 000	391 000
Financial Balance	−466 000	−240 000	−293 000	−386 000
Dividends	2 400 000	1 200 000	0	0
Net Income	2 361 000	1 828 000	2 024 000	1 999 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 667 000	18 312 000	17 012 000	17 040 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 667 000	18 312 000	17 012 000	17 040 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 667 000	18 312 000	17 012 000	17 040 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	29 000	29 000
Total Current Assets	12 000	9 000	29 000	29 000
Total Assets	17 678 000	18 321 000	17 041 000	17 069 000
Total Equity	4 855 000	4 894 000	4 266 000	2 242 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 369 000	11 559 000	11 928 000	13 964 000
Creditors	11 000	78 000	0	0
Unpaid Taxes	163 000	157 000	147 000	108 000
Dividends	2 400 000	1 200 000	0	0
Other Current Debt	208 000	0	160 000	222 000
Total Current Debt	3 455 000	1 869 000	847 000	863 000
Total Equity and Debt	17 678 000	18 321 000	17 041 000	17 069 000

Financial indicators	2022	2021	2020	2019
Return on Equity	48,63 %	37,35 %	47,44 %	89,16 %
Debt-to-Equity Ratio	1,93	2,36	2,8	6,23
Operating Profit Margin	77,95 %	60,73 %	72,8 %	75,67 %
Current Ratio	0	0	0,03	0,03
Quick Ratio	0	0	0,03	0,03
Equity Ratio	0,27	0,27	0,25	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %