BRUHAGEN EIENDOM AS

6010 ÅLESUND

Finances

Share Ownership

Return on Equity

24,19 %

Current Ratio

5,15

Debt-to-Equity Ratio

3,93

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 357 000	1 311 000	1 289 000	1 266 000
Net Income	486 000	529 000	528 000	416 000
Total Assets	10 684 000	9 801 000	8 920 000	8 059 000
Total Equity	2 009 000	2 009 000	2 009 000	2 031 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 357 000	1 311 000	1 289 000	1 266 000
Expenditure	517 000	511 000	497 000	502 000
Operating Profit	840 000	800 000	793 000	764 000
Financial Income	72 000	15 000	12 000	80 000
Financial Costs	289 000	137 000	128 000	310 000
Financial Balance	−217 000	−122 000	−116 000	−230 000
Earnings Before Tax	623 000	678 000	677 000	534 000
Tax	137 000	149 000	149 000	117 000
Net Income	486 000	529 000	528 000	416 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 720 000	6 988 000	7 256 000	7 531 000
Total Current Assets	3 964 000	2 813 000	1 664 000	529 000
Total Assets	10 684 000	9 801 000	8 920 000	8 059 000
Total Retained Equity	0	0	−55 000	22 000
Total Equity	2 009 000	2 009 000	2 009 000	2 031 000
Total Long-Term Debt	7 905 000	6 915 000	6 057 000	5 313 000
Total Current Debt	770 000	877 000	855 000	715 000
Total Equity and Debt	10 684 000	9 801 000	8 920 000	8 059 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 357 000	1 311 000	1 289 000	1 266 000
Revenue	1 357 000	1 311 000	1 289 000	1 266 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	294 000	293 000	292 000	292 000
Impairment	0	0	0	0
Expenditure	517 000	511 000	497 000	502 000
Operating Profit	840 000	800 000	793 000	764 000
Financial Income	72 000	15 000	12 000	80 000
Financial Costs	289 000	137 000	128 000	310 000
Financial Balance	−217 000	−122 000	−116 000	−230 000
Dividends	0	0	0	0
Net Income	486 000	529 000	528 000	416 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	67 000	41 000	17 000	0
Real Eastate	6 653 000	6 947 000	7 239 000	7 531 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 653 000	6 947 000	7 239 000	7 531 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 720 000	6 988 000	7 256 000	7 531 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	2 717 000	1 605 000	524 000
Total Current Assets	3 964 000	2 813 000	1 664 000	529 000
Total Assets	10 684 000	9 801 000	8 920 000	8 059 000
Total Equity	2 009 000	2 009 000	2 009 000	2 031 000
Short-Term Group Debt	752 000	0	0	0
Total Long-Term Debt	7 905 000	6 915 000	6 057 000	5 313 000
Creditors	18 000	32 000	0	41 000
Unpaid Taxes	0	52 000	51 000	50 000
Dividends	0	0	0	0
Other Current Debt	0	793 000	803 000	623 000
Total Current Debt	770 000	877 000	855 000	715 000
Total Equity and Debt	10 684 000	9 801 000	8 920 000	8 059 000

Financial indicators	2022	2021	2020	2019
Return on Equity	24,19 %	26,33 %	26,28 %	20,48 %
Debt-to-Equity Ratio	3,93	3,44	3,01	2,62
Operating Profit Margin	61,9 %	61,02 %	61,52 %	60,35 %
Current Ratio	5,15	3,21	1,95	0,74
Quick Ratio	5,15	3,21	1,95	0,74
Equity Ratio	0,19	0,2	0,23	0,25
Gross Profit Margin	100 %	100 %	100 %	100 %