BRUFLAT BORETTSLAG

2870 DOKKA

Finances

Share Ownership

Return on Equity

18,47 %

Current Ratio

7,54

Debt-to-Equity Ratio

26,77

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 272 000	1 251 000	1 296 000	1 012 000
Net Income	337 000	385 000	298 000	150 000
Total Assets	50 836 000	50 921 000	50 803 000	42 023 000
Total Equity	1 825 000	1 488 000	1 102 000	784 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 272 000	1 251 000	1 296 000	1 012 000
Expenditure	371 000	394 000	328 000	303 000
Operating Profit	900 000	857 000	968 000	709 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	564 000	472 000	671 000	560 000
Financial Balance	−563 000	−472 000	−670 000	−559 000
Earnings Before Tax	337 000	385 000	298 000	150 000
Tax	0	0	0	0
Net Income	337 000	385 000	298 000	150 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	49 600 000	49 600 000	49 600 000	41 030 000
Total Current Assets	1 236 000	1 321 000	1 203 000	993 000
Total Assets	50 836 000	50 921 000	50 803 000	42 023 000
Total Retained Equity	1 695 000	1 358 000	972 000	674 000
Total Equity	1 825 000	1 488 000	1 102 000	784 000
Total Long-Term Debt	48 847 000	49 272 000	49 511 000	41 030 000
Total Current Debt	164 000	162 000	190 000	209 000
Total Equity and Debt	50 836 000	50 921 000	50 803 000	42 023 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 272 000	1 251 000	1 296 000	1 012 000
Revenue	1 272 000	1 251 000	1 296 000	1 012 000
Cost of Goods Sold	0	0	0	0
Salary Costs	13 000	9 000	0	0
Depreciation	57 000	34 000	33 000	20 000
Impairment	0	0	0	0
Expenditure	371 000	394 000	328 000	303 000
Operating Profit	900 000	857 000	968 000	709 000
Financial Income	1 000	0	1 000	1 000
Financial Costs	564 000	472 000	671 000	560 000
Financial Balance	−563 000	−472 000	−670 000	−559 000
Dividends	0	0	0	0
Net Income	337 000	385 000	298 000	150 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	49 600 000	49 600 000	49 600 000	41 030 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	49 600 000	49 600 000	49 600 000	41 030 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	49 600 000	49 600 000	49 600 000	41 030 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 199 000	1 248 000	1 139 000	943 000
Total Current Assets	1 236 000	1 321 000	1 203 000	993 000
Total Assets	50 836 000	50 921 000	50 803 000	42 023 000
Total Equity	1 825 000	1 488 000	1 102 000	784 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	48 847 000	49 272 000	49 511 000	41 030 000
Creditors	4 000	51 000	50 000	73 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	161 000	111 000	140 000	136 000
Total Current Debt	164 000	162 000	190 000	209 000
Total Equity and Debt	50 836 000	50 921 000	50 803 000	42 023 000

Financial indicators	2022	2021	2020	2019
Return on Equity	18,47 %	25,87 %	27,04 %	19,13 %
Debt-to-Equity Ratio	26,77	33,11	44,93	52,33
Operating Profit Margin	70,75 %	68,51 %	74,69 %	70,06 %
Current Ratio	7,54	8,15	6,33	4,75
Quick Ratio	7,54	8,15	6,33	4,75
Equity Ratio	0,04	0,03	0,02	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %