BRULAND BUTIKKEIENDOM AS

6405 MOLDE

Finances

Share Ownership

Return on Equity

−4,69 %

Current Ratio

6,95

Debt-to-Equity Ratio

12,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 366 000	1 264 000	1 145 000	167 000
Net Income	−71 000	111 000	18 000	−233 000
Total Assets	19 964 000	20 350 000	21 542 000	19 078 000
Total Equity	1 515 000	1 172 000	1 061 000	833 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 366 000	1 264 000	1 145 000	167 000
Expenditure	815 000	688 000	609 000	333 000
Operating Profit	550 000	576 000	535 000	−174 000
Financial Income	9 000	0	6 000	12 000
Financial Costs	650 000	434 000	518 000	138 000
Financial Balance	−641 000	−434 000	−512 000	−126 000
Earnings Before Tax	−91 000	143 000	23 000	−299 000
Tax	−20 000	31 000	5 000	−66 000
Net Income	−71 000	111 000	18 000	−233 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	18 560 000	19 001 000	20 218 000	16 096 000
Total Current Assets	1 404 000	1 349 000	1 324 000	2 982 000
Total Assets	19 964 000	20 350 000	21 542 000	19 078 000
Total Retained Equity	58 000	129 000	18 000	0
Total Equity	1 515 000	1 172 000	1 061 000	833 000
Total Long-Term Debt	18 247 000	19 008 000	18 128 000	18 063 000
Total Current Debt	202 000	170 000	2 353 000	181 000
Total Equity and Debt	19 964 000	20 350 000	21 542 000	19 078 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 366 000	1 264 000	1 145 000	167 000
Other Income	0	0	0	0
Revenue	1 366 000	1 264 000	1 145 000	167 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	441 000	305 000	305 000	178 000
Impairment	0	0	0	0
Expenditure	815 000	688 000	609 000	333 000
Operating Profit	550 000	576 000	535 000	−174 000
Financial Income	9 000	0	6 000	12 000
Financial Costs	650 000	434 000	518 000	138 000
Financial Balance	−641 000	−434 000	−512 000	−126 000
Dividends	0	0	0	0
Net Income	−71 000	111 000	18 000	−233 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	18 560 000	19 001 000	19 450 000	16 096 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	18 560 000	19 001 000	19 450 000	16 096 000
Total Fiancial Fixed Assets	0	0	768 000	0
Total Fixed Assets	18 560 000	19 001 000	20 218 000	16 096 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	603 000	1 106 000	65 000	2 195 000
Total Current Assets	1 404 000	1 349 000	1 324 000	2 982 000
Total Assets	19 964 000	20 350 000	21 542 000	19 078 000
Total Equity	1 515 000	1 172 000	1 061 000	833 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 247 000	19 008 000	18 128 000	18 063 000
Creditors	0	0	2 129 000	24 000
Unpaid Taxes	49 000	86 000	0	38 000
Dividends	0	0	0	0
Other Current Debt	153 000	85 000	224 000	120 000
Total Current Debt	202 000	170 000	2 353 000	181 000
Total Equity and Debt	19 964 000	20 350 000	21 542 000	19 078 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,69 %	9,47 %	1,7 %	−27,97 %
Debt-to-Equity Ratio	12,04	16,22	17,09	21,68
Operating Profit Margin	40,26 %	45,57 %	46,72 %	−104,19 %
Current Ratio	6,95	7,94	0,56	16,48
Quick Ratio	6,95	7,94	0,56	16,48
Equity Ratio	0,08	0,06	0,05	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %