BRYNSVEIEN 11/13 EIENDOM AS

0185 OSLO

Finances

Share Ownership

Return on Equity

2,23 %

Current Ratio

11,93

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	14 118 000	15 758 000	14 404 000	12 264 000
Net Income	3 459 000	4 954 000	5 524 000	3 503 000
Total Assets	162 639 000	164 258 000	165 492 000	162 022 000
Total Equity	154 952 000	150 856 000	151 547 000	151 840 000

Income (NOK)	2022	2021	2020	2019
Revenue	14 118 000	15 758 000	14 404 000	12 264 000
Expenditure	9 962 000	9 466 000	7 412 000	7 929 000
Operating Profit	4 156 000	6 291 000	6 992 000	4 335 000
Financial Income	279 000	61 000	90 000	161 000
Financial Costs	0	0	1 000	5 000
Financial Balance	279 000	61 000	89 000	156 000
Earnings Before Tax	4 435 000	6 351 000	7 082 000	4 491 000
Tax	976 000	1 397 000	1 558 000	988 000
Net Income	3 459 000	4 954 000	5 524 000	3 503 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	141 645 000	145 894 000	145 374 000	149 123 000
Total Current Assets	20 994 000	18 364 000	20 118 000	12 899 000
Total Assets	162 639 000	164 258 000	165 492 000	162 022 000
Total Retained Equity	14 503 000	11 044 000	11 735 000	12 029 000
Total Equity	154 952 000	150 856 000	151 547 000	151 840 000
Total Long-Term Debt	5 927 000	4 772 000	4 967 000	5 050 000
Total Current Debt	1 760 000	8 629 000	8 978 000	5 132 000
Total Equity and Debt	162 639 000	164 258 000	165 492 000	162 022 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 937 000	15 436 000	0	0
Other Income	181 000	322 000	14 404 000	12 264 000
Revenue	14 118 000	15 758 000	14 404 000	12 264 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	5 646 000	4 898 000	4 646 000	4 632 000
Impairment	0	0	0	0
Expenditure	9 962 000	9 466 000	7 412 000	7 929 000
Operating Profit	4 156 000	6 291 000	6 992 000	4 335 000
Financial Income	279 000	61 000	90 000	161 000
Financial Costs	0	0	1 000	5 000
Financial Balance	279 000	61 000	89 000	156 000
Dividends	0	0	0	0
Net Income	3 459 000	4 954 000	5 524 000	3 503 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	140 807 000	138 777 000	144 556 000	148 288 000
Machinery and Plant Facilities	196 000	6 289 000	703 000	835 000
Fixtures	585 000	805 000	0	0
Total Tangible Assets	141 588 000	145 871 000	145 259 000	149 123 000
Total Fiancial Fixed Assets	57 000	23 000	115 000	0
Total Fixed Assets	141 645 000	145 894 000	145 374 000	149 123 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	20 994 000	18 364 000	20 118 000	12 899 000
Total Assets	162 639 000	164 258 000	165 492 000	162 022 000
Total Equity	154 952 000	150 856 000	151 547 000	151 840 000
Short-Term Group Debt	0	7 237 000	7 457 000	4 526 000
Total Long-Term Debt	5 927 000	4 772 000	4 967 000	5 050 000
Creditors	640 000	517 000	268 000	154 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	1 120 000	876 000	1 252 000	452 000
Total Current Debt	1 760 000	8 629 000	8 978 000	5 132 000
Total Equity and Debt	162 639 000	164 258 000	165 492 000	162 022 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,23 %	3,28 %	3,65 %	2,31 %
Debt-to-Equity Ratio	0,04	0,03	0,03	0,03
Operating Profit Margin	29,44 %	39,92 %	48,54 %	35,35 %
Current Ratio	11,93	2,13	2,24	2,51
Quick Ratio	11,93	2,13	2,24	2,51
Equity Ratio	0,95	0,92	0,92	0,94
Gross Profit Margin	100 %	100 %	100 %	100 %