BREDMYRA EIENDOM INVEST AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

794,3 %

Current Ratio

0,09

Debt-to-Equity Ratio

41,6

Key figures (NOK)	2022	2021	2020	2019
Revenue	12 498 000	12 071 000	11 868 000	11 655 000
Net Income	7 101 000	6 297 000	5 907 000	6 104 000
Total Assets	46 945 000	52 676 000	67 903 000	56 113 000
Total Equity	894 000	700 000	690 000	−20 565 000

Income (NOK)	2022	2021	2020	2019
Revenue	12 498 000	12 071 000	11 868 000	11 655 000
Expenditure	1 679 000	1 447 000	1 488 000	1 449 000
Operating Profit	10 818 000	10 624 000	10 380 000	10 206 000
Financial Income	10 000	21 000	35 000	63 000
Financial Costs	1 723 000	2 572 000	2 841 000	2 443 000
Financial Balance	−1 713 000	−2 551 000	−2 806 000	−2 380 000
Earnings Before Tax	9 105 000	8 073 000	7 573 000	7 826 000
Tax	2 003 000	1 776 000	1 666 000	1 722 000
Net Income	7 101 000	6 297 000	5 907 000	6 104 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	46 114 000	47 248 000	48 380 000	49 513 000
Total Current Assets	831 000	5 429 000	19 523 000	6 600 000
Total Assets	46 945 000	52 676 000	67 903 000	56 113 000
Total Retained Equity	−18 106 000	−18 300 000	−18 310 000	−39 565 000
Total Equity	894 000	700 000	690 000	−20 565 000
Total Long-Term Debt	37 187 000	43 846 000	64 873 000	72 493 000
Total Current Debt	8 864 000	8 130 000	2 341 000	4 185 000
Total Equity and Debt	46 945 000	52 676 000	67 903 000	56 113 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	12 498 000	12 071 000	11 868 000	11 655 000
Revenue	12 498 000	12 071 000	11 868 000	11 655 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	91 000
Depreciation	1 133 000	1 133 000	1 133 000	1 133 000
Impairment	0	0	0	0
Expenditure	1 679 000	1 447 000	1 488 000	1 449 000
Operating Profit	10 818 000	10 624 000	10 380 000	10 206 000
Financial Income	10 000	21 000	35 000	63 000
Financial Costs	1 723 000	2 572 000	2 841 000	2 443 000
Financial Balance	−1 713 000	−2 551 000	−2 806 000	−2 380 000
Dividends	0	5 615 000	0	0
Net Income	7 101 000	6 297 000	5 907 000	6 104 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	46 114 000	47 248 000	48 380 000	49 513 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	46 114 000	47 248 000	48 380 000	49 513 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	46 114 000	47 248 000	48 380 000	49 513 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	812 000	5 428 000	3 440 000	6 477 000
Total Current Assets	831 000	5 429 000	19 523 000	6 600 000
Total Assets	46 945 000	52 676 000	67 903 000	56 113 000
Total Equity	894 000	700 000	690 000	−20 565 000
Short-Term Group Debt	8 855 000	6 477 000	836 000	2 779 000
Total Long-Term Debt	37 187 000	43 846 000	64 873 000	72 493 000
Creditors	9 000	0	1 000	24 000
Unpaid Taxes	0	30 000	14 000	24 000
Dividends	0	5 615 000	0	0
Other Current Debt	0	111 000	101 000	93 000
Total Current Debt	8 864 000	8 130 000	2 341 000	4 185 000
Total Equity and Debt	46 945 000	52 676 000	67 903 000	56 113 000

Financial indicators	2022	2021	2020	2019
Return on Equity	794,3 %	899,57 %	856,09 %	−29,68 %
Debt-to-Equity Ratio	41,6	62,64	94,02	−3,53
Operating Profit Margin	86,56 %	88,01 %	87,46 %	87,57 %
Current Ratio	0,09	0,67	8,34	1,58
Quick Ratio	0,09	0,67	8,34	1,58
Equity Ratio	0,02	0,01	0,01	−0,37
Gross Profit Margin	100 %	100 %	100 %	100 %