BRUA FYSIKALSKE EIENDOM AS

1672 KRÅKERØY

Finances

Share Ownership

Return on Equity

31,58 %

Current Ratio

3,75

Debt-to-Equity Ratio

7,23

Key figures (NOK)	2022	2021	2020	2019
Revenue	574 000	543 000	511 000	526 000
Net Income	102 000	44 000	−82 000	80 000
Total Assets	2 670 000	2 720 000	2 823 000	2 780 000
Total Equity	323 000	221 000	177 000	259 000

Income (NOK)	2022	2021	2020	2019
Revenue	574 000	543 000	511 000	526 000
Expenditure	338 000	397 000	501 000	303 000
Operating Profit	236 000	146 000	9 000	224 000
Financial Income	0	0	0	0
Financial Costs	105 000	89 000	115 000	123 000
Financial Balance	−105 000	−89 000	−115 000	−123 000
Earnings Before Tax	131 000	57 000	−105 000	102 000
Tax	29 000	13 000	−23 000	22 000
Net Income	102 000	44 000	−82 000	80 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 626 000	2 702 000	2 747 000	2 721 000
Total Current Assets	45 000	18 000	76 000	60 000
Total Assets	2 670 000	2 720 000	2 823 000	2 780 000
Total Retained Equity	223 000	121 000	77 000	159 000
Total Equity	323 000	221 000	177 000	259 000
Total Long-Term Debt	2 336 000	2 466 000	2 612 000	2 522 000
Total Current Debt	12 000	33 000	34 000	0
Total Equity and Debt	2 670 000	2 720 000	2 823 000	2 780 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	574 000	543 000	511 000	526 000
Revenue	574 000	543 000	511 000	526 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	76 000	72 000	83 000	65 000
Impairment	0	0	0	0
Expenditure	338 000	397 000	501 000	303 000
Operating Profit	236 000	146 000	9 000	224 000
Financial Income	0	0	0	0
Financial Costs	105 000	89 000	115 000	123 000
Financial Balance	−105 000	−89 000	−115 000	−123 000
Dividends	0	0	0	0
Net Income	102 000	44 000	−82 000	80 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 605 000	2 676 000	2 747 000	2 708 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	26 000	0	12 000
Total Tangible Assets	2 626 000	2 702 000	2 747 000	2 721 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 626 000	2 702 000	2 747 000	2 721 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	43 000	14 000	76 000	13 000
Total Current Assets	45 000	18 000	76 000	60 000
Total Assets	2 670 000	2 720 000	2 823 000	2 780 000
Total Equity	323 000	221 000	177 000	259 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 336 000	2 466 000	2 612 000	2 522 000
Creditors	0	23 000	23 000	−2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	10 000	11 000	2 000
Total Current Debt	12 000	33 000	34 000	0
Total Equity and Debt	2 670 000	2 720 000	2 823 000	2 780 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,58 %	19,91 %	−46,33 %	30,89 %
Debt-to-Equity Ratio	7,23	11,16	14,76	9,74
Operating Profit Margin	41,11 %	26,89 %	1,76 %	42,59 %
Current Ratio	3,75	0,55	2,24	-
Quick Ratio	3,75	0,55	2,24	-
Equity Ratio	0,12	0,08	0,06	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %