BRUNSVIK EIENDOM AS

3124 TØNSBERG

Finances

Share Ownership

Return on Equity

30,61 %

Current Ratio

1,57

Debt-to-Equity Ratio

2,86

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 984 000	1 863 000	1 855 000	1 815 000
Net Income	974 000	913 000	876 000	723 000
Total Assets	12 834 000	12 743 000	13 502 000	13 674 000
Total Equity	3 182 000	2 807 000	2 494 000	2 218 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 984 000	1 863 000	1 855 000	1 815 000
Expenditure	397 000	436 000	443 000	465 000
Operating Profit	1 586 000	1 426 000	1 412 000	1 350 000
Financial Income	0	0	0	5 000
Financial Costs	337 000	255 000	290 000	427 000
Financial Balance	−337 000	−255 000	−290 000	−422 000
Earnings Before Tax	1 249 000	1 171 000	1 123 000	927 000
Tax	275 000	258 000	247 000	204 000
Net Income	974 000	913 000	876 000	723 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 942 000	12 152 000	12 227 000	12 532 000
Total Current Assets	892 000	591 000	1 276 000	1 142 000
Total Assets	12 834 000	12 743 000	13 502 000	13 674 000
Total Retained Equity	2 682 000	2 307 000	1 994 000	1 718 000
Total Equity	3 182 000	2 807 000	2 494 000	2 218 000
Total Long-Term Debt	9 086 000	9 585 000	10 082 000	10 575 000
Total Current Debt	567 000	350 000	926 000	881 000
Total Equity and Debt	12 834 000	12 743 000	13 502 000	13 674 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 984 000	1 863 000	1 855 000	1 815 000
Revenue	1 984 000	1 863 000	1 855 000	1 815 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	298 000	299 000	306 000	302 000
Impairment	0	0	0	0
Expenditure	397 000	436 000	443 000	465 000
Operating Profit	1 586 000	1 426 000	1 412 000	1 350 000
Financial Income	0	0	0	5 000
Financial Costs	337 000	255 000	290 000	427 000
Financial Balance	−337 000	−255 000	−290 000	−422 000
Dividends	600 000	600 000	600 000	600 000
Net Income	974 000	913 000	876 000	723 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 929 000	12 130 000	12 193 000	12 481 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	13 000	22 000	34 000	51 000
Total Tangible Assets	11 942 000	12 152 000	12 227 000	12 532 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 942 000	12 152 000	12 227 000	12 532 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	881 000	582 000	1 264 000	1 138 000
Total Current Assets	892 000	591 000	1 276 000	1 142 000
Total Assets	12 834 000	12 743 000	13 502 000	13 674 000
Total Equity	3 182 000	2 807 000	2 494 000	2 218 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	9 086 000	9 585 000	10 082 000	10 575 000
Creditors	0	14 000	4 000	0
Unpaid Taxes	60 000	74 000	75 000	75 000
Dividends	600 000	600 000	600 000	600 000
Other Current Debt	247 000	23 000	22 000	30 000
Total Current Debt	567 000	350 000	926 000	881 000
Total Equity and Debt	12 834 000	12 743 000	13 502 000	13 674 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,61 %	32,53 %	35,12 %	32,6 %
Debt-to-Equity Ratio	2,86	3,41	4,04	4,77
Operating Profit Margin	79,94 %	76,54 %	76,12 %	74,38 %
Current Ratio	1,57	1,69	1,38	1,3
Quick Ratio	1,57	1,69	1,38	1,3
Equity Ratio	0,25	0,22	0,18	0,16
Gross Profit Margin	100 %	100 %	100 %	100 %