BRUTUS EIENDOM AS

8610 MO I RANA

Finances

Share Ownership

Return on Equity

10,26 %

Current Ratio

0,04

Debt-to-Equity Ratio

109,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	952 000	752 000	1 003 000	807 000
Net Income	8 000	−133 000	−25 000	−306 000
Total Assets	11 930 000	11 720 000	11 220 000	9 778 000
Total Equity	78 000	70 000	−297 000	−271 000

Income (NOK)	2022	2021	2020	2019
Revenue	952 000	752 000	1 003 000	807 000
Expenditure	494 000	507 000	611 000	609 000
Operating Profit	457 000	246 000	392 000	198 000
Financial Income	0	0	0	1 000
Financial Costs	449 000	379 000	417 000	504 000
Financial Balance	−449 000	−379 000	−417 000	−503 000
Earnings Before Tax	8 000	−133 000	−25 000	−306 000
Tax	0	0	0	0
Net Income	8 000	−133 000	−25 000	−306 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 790 000	10 963 000	11 082 000	9 672 000
Total Current Assets	140 000	756 000	139 000	105 000
Total Assets	11 930 000	11 720 000	11 220 000	9 778 000
Total Retained Equity	−222 000	−230 000	−597 000	−572 000
Total Equity	78 000	70 000	−297 000	−271 000
Total Long-Term Debt	8 535 000	8 933 000	9 378 000	9 722 000
Total Current Debt	3 316 000	2 717 000	2 139 000	327 000
Total Equity and Debt	11 930 000	11 720 000	11 220 000	9 778 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	66 000	55 000	0	0
Other Income	886 000	698 000	1 003 000	807 000
Revenue	952 000	752 000	1 003 000	807 000
Cost of Goods Sold	6 000	1 000	0	0
Salary Costs	0	0	0	0
Depreciation	207 000	204 000	197 000	195 000
Impairment	0	0	0	0
Expenditure	494 000	507 000	611 000	609 000
Operating Profit	457 000	246 000	392 000	198 000
Financial Income	0	0	0	1 000
Financial Costs	449 000	379 000	417 000	504 000
Financial Balance	−449 000	−379 000	−417 000	−503 000
Dividends	0	0	0	0
Net Income	8 000	−133 000	−25 000	−306 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 983 000	9 176 000	9 369 000	9 562 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 806 000	1 788 000	1 613 000	11 000
Total Tangible Assets	11 789 000	10 964 000	10 982 000	9 572 000
Total Fiancial Fixed Assets	1 000	−1 000	100 000	100 000
Total Fixed Assets	11 790 000	10 963 000	11 082 000	9 672 000
Stock	31 000	37 000	38 000	38 000
Total Investments	0	0	0	0
Cash, Bank	17 000	193 000	26 000	56 000
Total Current Assets	140 000	756 000	139 000	105 000
Total Assets	11 930 000	11 720 000	11 220 000	9 778 000
Total Equity	78 000	70 000	−297 000	−271 000
Short-Term Group Debt	3 107 000	2 537 000	1 372 000	142 000
Total Long-Term Debt	8 535 000	8 933 000	9 378 000	9 722 000
Creditors	21 000	17 000	−1 000	108 000
Unpaid Taxes	87 000	77 000	57 000	−9 000
Dividends	0	0	0	0
Other Current Debt	102 000	85 000	711 000	87 000
Total Current Debt	3 316 000	2 717 000	2 139 000	327 000
Total Equity and Debt	11 930 000	11 720 000	11 220 000	9 778 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,26 %	−190 %	8,42 %	112,92 %
Debt-to-Equity Ratio	109,42	127,61	−31,58	−35,87
Operating Profit Margin	48 %	32,71 %	39,08 %	24,54 %
Current Ratio	0,04	0,28	0,06	0,32
Quick Ratio	0,04	0,28	0,07	0,36
Equity Ratio	0,01	0,01	−0,03	−0,03
Gross Profit Margin	99,37 %	99,87 %	100 %	100 %