BREDMYRA EIENDOM AS

1667 ROLVSØY

Finances

Share Ownership

Return on Equity

21,84 %

Current Ratio

0,44

Debt-to-Equity Ratio

2,21

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 416 000	2 152 000	2 100 000	2 065 000
Net Income	1 066 000	912 000	767 000	669 000
Total Assets	17 780 000	15 571 000	15 337 000	15 880 000
Total Equity	4 882 000	3 816 000	2 904 000	2 137 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 416 000	2 152 000	2 100 000	2 065 000
Expenditure	632 000	622 000	529 000	547 000
Operating Profit	1 783 000	1 529 000	1 571 000	1 518 000
Financial Income	2 000	3 000	2 000	2 000
Financial Costs	419 000	362 000	590 000	663 000
Financial Balance	−417 000	−359 000	−588 000	−661 000
Earnings Before Tax	1 366 000	1 169 000	984 000	857 000
Tax	301 000	257 000	217 000	189 000
Net Income	1 066 000	912 000	767 000	669 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	16 849 000	14 997 000	15 276 000	15 609 000
Total Current Assets	931 000	574 000	61 000	270 000
Total Assets	17 780 000	15 571 000	15 337 000	15 880 000
Total Retained Equity	4 782 000	3 716 000	2 804 000	2 037 000
Total Equity	4 882 000	3 816 000	2 904 000	2 137 000
Total Long-Term Debt	10 777 000	8 508 000	9 256 000	10 000 000
Total Current Debt	2 121 000	3 247 000	3 177 000	3 742 000
Total Equity and Debt	17 780 000	15 571 000	15 337 000	15 880 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 416 000	2 152 000	2 100 000	2 065 000
Revenue	2 416 000	2 152 000	2 100 000	2 065 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	336 000	333 000	333 000	333 000
Impairment	0	0	0	0
Expenditure	632 000	622 000	529 000	547 000
Operating Profit	1 783 000	1 529 000	1 571 000	1 518 000
Financial Income	2 000	3 000	2 000	2 000
Financial Costs	419 000	362 000	590 000	663 000
Financial Balance	−417 000	−359 000	−588 000	−661 000
Dividends	0	0	0	0
Net Income	1 066 000	912 000	767 000	669 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	16 849 000	14 997 000	15 276 000	15 609 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	16 849 000	14 997 000	15 276 000	15 609 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	16 849 000	14 997 000	15 276 000	15 609 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	931 000	522 000	7 000	216 000
Total Current Assets	931 000	574 000	61 000	270 000
Total Assets	17 780 000	15 571 000	15 337 000	15 880 000
Total Equity	4 882 000	3 816 000	2 904 000	2 137 000
Short-Term Group Debt	1 243 000	2 425 000	2 354 000	2 993 000
Total Long-Term Debt	10 777 000	8 508 000	9 256 000	10 000 000
Creditors	13 000	8 000	5 000	14 000
Unpaid Taxes	90 000	55 000	85 000	74 000
Dividends	0	0	0	0
Other Current Debt	472 000	481 000	500 000	495 000
Total Current Debt	2 121 000	3 247 000	3 177 000	3 742 000
Total Equity and Debt	17 780 000	15 571 000	15 337 000	15 880 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,84 %	23,9 %	26,41 %	31,31 %
Debt-to-Equity Ratio	2,21	2,23	3,19	4,68
Operating Profit Margin	73,8 %	71,05 %	74,81 %	73,51 %
Current Ratio	0,44	0,18	0,02	0,07
Quick Ratio	0,44	0,18	0,02	0,07
Equity Ratio	0,27	0,25	0,19	0,13
Gross Profit Margin	100 %	100 %	100 %	100 %