BRØTTEMSVEIEN 105 EIENDOM AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

170,99 %

Current Ratio

0,04

Debt-to-Equity Ratio

18,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 573 000	8 454 000	8 301 000	7 797 000
Net Income	3 454 000	3 299 000	3 342 000	3 390 000
Total Assets	42 972 000	44 799 000	46 754 000	48 768 000
Total Equity	2 020 000	1 260 000	1 871 000	2 395 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 573 000	8 454 000	8 301 000	7 797 000
Expenditure	4 226 000	3 298 000	3 068 000	2 394 000
Operating Profit	5 348 000	5 156 000	5 234 000	5 403 000
Financial Income	11 000	11 000	10 000	0
Financial Costs	930 000	938 000	958 000	1 057 000
Financial Balance	−919 000	−927 000	−948 000	−1 057 000
Earnings Before Tax	4 429 000	4 229 000	4 285 000	4 346 000
Tax	974 000	930 000	943 000	956 000
Net Income	3 454 000	3 299 000	3 342 000	3 390 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	42 793 000	44 775 000	46 754 000	48 661 000
Total Current Assets	179 000	25 000	0	107 000
Total Assets	42 972 000	44 799 000	46 754 000	48 768 000
Total Retained Equity	1 609 000	849 000	1 461 000	1 985 000
Total Equity	2 020 000	1 260 000	1 871 000	2 395 000
Total Long-Term Debt	36 921 000	38 560 000	39 639 000	41 387 000
Total Current Debt	4 032 000	4 979 000	5 244 000	4 986 000
Total Equity and Debt	42 972 000	44 799 000	46 754 000	48 768 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	9 573 000	0	8 301 000	186 000
Other Income	0	8 454 000	0	7 611 000
Revenue	9 573 000	8 454 000	8 301 000	7 797 000
Cost of Goods Sold	1 455 000	0	0	102 000
Salary Costs	0	0	0	0
Depreciation	2 152 000	2 152 000	2 130 000	2 128 000
Impairment	0	0	0	0
Expenditure	4 226 000	3 298 000	3 068 000	2 394 000
Operating Profit	5 348 000	5 156 000	5 234 000	5 403 000
Financial Income	11 000	11 000	10 000	0
Financial Costs	930 000	938 000	958 000	1 057 000
Financial Balance	−919 000	−927 000	−948 000	−1 057 000
Dividends	0	0	0	0
Net Income	3 454 000	3 299 000	3 342 000	3 390 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	445 000	275 000	102 000	0
Real Eastate	42 348 000	44 500 000	46 652 000	48 661 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	42 348 000	44 500 000	46 652 000	48 661 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	42 793 000	44 775 000	46 754 000	48 661 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	0	0
Total Current Assets	179 000	25 000	0	107 000
Total Assets	42 972 000	44 799 000	46 754 000	48 768 000
Total Equity	2 020 000	1 260 000	1 871 000	2 395 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	36 921 000	38 560 000	39 639 000	41 387 000
Creditors	193 000	−34 000	206 000	56 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	3 454 000	5 013 000	5 038 000	4 930 000
Total Current Debt	4 032 000	4 979 000	5 244 000	4 986 000
Total Equity and Debt	42 972 000	44 799 000	46 754 000	48 768 000

Financial indicators	2022	2021	2020	2019
Return on Equity	170,99 %	261,83 %	178,62 %	141,54 %
Debt-to-Equity Ratio	18,28	30,6	21,19	17,28
Operating Profit Margin	55,87 %	60,99 %	63,05 %	69,3 %
Current Ratio	0,04	0,01	0	0,02
Quick Ratio	0,04	0,01	0	0,02
Equity Ratio	0,05	0,03	0,04	0,05
Gross Profit Margin	84,8 %	100 %	100 %	98,69 %