BRYNHILDSEN EIENDOM AS

1653 SELLEBAKK

Finances

Share Ownership

Return on Equity

22,54 %

Current Ratio

12,79

Debt-to-Equity Ratio

6,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	534 000	488 000	506 000	495 000
Net Income	117 000	50 000	11 000	86 000
Total Assets	3 942 000	3 973 000	3 922 000	3 971 000
Total Equity	519 000	402 000	352 000	342 000

Income (NOK)	2022	2021	2020	2019
Revenue	534 000	488 000	506 000	495 000
Expenditure	210 000	287 000	343 000	219 000
Operating Profit	324 000	201 000	163 000	275 000
Financial Income	0	0	0	0
Financial Costs	174 000	137 000	149 000	166 000
Financial Balance	−174 000	−137 000	−149 000	−166 000
Earnings Before Tax	150 000	64 000	14 000	110 000
Tax	33 000	14 000	3 000	24 000
Net Income	117 000	50 000	11 000	86 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 212 000	3 256 000	3 725 000	3 762 000
Total Current Assets	729 000	718 000	197 000	209 000
Total Assets	3 942 000	3 973 000	3 922 000	3 971 000
Total Retained Equity	501 000	385 000	335 000	324 000
Total Equity	519 000	402 000	352 000	342 000
Total Long-Term Debt	3 365 000	3 514 000	3 521 000	3 532 000
Total Current Debt	57 000	57 000	48 000	97 000
Total Equity and Debt	3 942 000	3 973 000	3 922 000	3 971 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	534 000	488 000	506 000	495 000
Revenue	534 000	488 000	506 000	495 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	43 000	43 000	42 000	42 000
Impairment	0	0	0	0
Expenditure	210 000	287 000	343 000	219 000
Operating Profit	324 000	201 000	163 000	275 000
Financial Income	0	0	0	0
Financial Costs	174 000	137 000	149 000	166 000
Financial Balance	−174 000	−137 000	−149 000	−166 000
Dividends	0	0	0	0
Net Income	117 000	50 000	11 000	86 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 212 000	3 256 000	3 258 000	3 300 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 212 000	3 256 000	3 258 000	3 300 000
Total Fiancial Fixed Assets	0	0	467 000	462 000
Total Fixed Assets	3 212 000	3 256 000	3 725 000	3 762 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	234 000	226 000	169 000	113 000
Total Current Assets	729 000	718 000	197 000	209 000
Total Assets	3 942 000	3 973 000	3 922 000	3 971 000
Total Equity	519 000	402 000	352 000	342 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 365 000	3 514 000	3 521 000	3 532 000
Creditors	0	0	0	2 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	24 000	43 000	46 000	72 000
Total Current Debt	57 000	57 000	48 000	97 000
Total Equity and Debt	3 942 000	3 973 000	3 922 000	3 971 000

Financial indicators	2022	2021	2020	2019
Return on Equity	22,54 %	12,44 %	3,13 %	25,15 %
Debt-to-Equity Ratio	6,48	8,74	10	10,33
Operating Profit Margin	60,67 %	41,19 %	32,21 %	55,56 %
Current Ratio	12,79	12,6	4,1	2,15
Quick Ratio	12,79	12,6	4,1	2,15
Equity Ratio	0,13	0,1	0,09	0,09
Gross Profit Margin	100 %	100 %	100 %	100 %