BRURBERG EIENDOM AS

3057 SOLBERGELVA

Finances

Share Ownership

Return on Equity

26,81 %

Current Ratio

1,28

Debt-to-Equity Ratio

14,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 068 000	1 911 000	1 192 000	993 000
Net Income	388 000	624 000	−7 000	100 000
Total Assets	22 198 000	23 571 000	19 438 000	19 473 000
Total Equity	1 447 000	1 060 000	436 000	443 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 068 000	1 911 000	1 192 000	993 000
Expenditure	1 854 000	688 000	723 000	512 000
Operating Profit	1 215 000	1 223 000	469 000	481 000
Financial Income	0	0	0	1 000
Financial Costs	718 000	422 000	478 000	352 000
Financial Balance	−718 000	−422 000	−478 000	−351 000
Earnings Before Tax	497 000	800 000	−9 000	130 000
Tax	109 000	176 000	−2 000	30 000
Net Income	388 000	624 000	−7 000	100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 919 000	23 142 000	19 330 000	19 335 000
Total Current Assets	279 000	430 000	108 000	138 000
Total Assets	22 198 000	23 571 000	19 438 000	19 473 000
Total Retained Equity	1 417 000	1 030 000	406 000	413 000
Total Equity	1 447 000	1 060 000	436 000	443 000
Total Long-Term Debt	20 532 000	22 195 000	18 698 000	18 995 000
Total Current Debt	218 000	317 000	305 000	35 000
Total Equity and Debt	22 198 000	23 571 000	19 438 000	19 473 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	834 000	457 000	0	67 000
Other Income	2 235 000	1 454 000	1 192 000	926 000
Revenue	3 068 000	1 911 000	1 192 000	993 000
Cost of Goods Sold	4 000	6 000	0	0
Salary Costs	841 000	0	0	0
Depreciation	55 000	39 000	35 000	20 000
Impairment	0	0	0	0
Expenditure	1 854 000	688 000	723 000	512 000
Operating Profit	1 215 000	1 223 000	469 000	481 000
Financial Income	0	0	0	1 000
Financial Costs	718 000	422 000	478 000	352 000
Financial Balance	−718 000	−422 000	−478 000	−351 000
Dividends	0	0	0	0
Net Income	388 000	624 000	−7 000	100 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	21 662 000	22 945 000	19 230 000	19 200 000
Machinery and Plant Facilities	257 000	197 000	91 000	117 000
Fixtures	0	0	9 000	18 000
Total Tangible Assets	21 919 000	23 142 000	19 330 000	19 335 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 919 000	23 142 000	19 330 000	19 335 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	207 000	341 000	38 000	87 000
Total Current Assets	279 000	430 000	108 000	138 000
Total Assets	22 198 000	23 571 000	19 438 000	19 473 000
Total Equity	1 447 000	1 060 000	436 000	443 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 532 000	22 195 000	18 698 000	18 995 000
Creditors	61 000	43 000	20 000	0
Unpaid Taxes	33 000	27 000	0	0
Dividends	0	0	0	0
Other Current Debt	124 000	78 000	285 000	7 000
Total Current Debt	218 000	317 000	305 000	35 000
Total Equity and Debt	22 198 000	23 571 000	19 438 000	19 473 000

Financial indicators	2022	2021	2020	2019
Return on Equity	26,81 %	58,87 %	−1,61 %	22,57 %
Debt-to-Equity Ratio	14,19	20,94	42,89	42,88
Operating Profit Margin	39,6 %	64 %	39,35 %	48,44 %
Current Ratio	1,28	1,36	0,35	3,94
Quick Ratio	1,28	1,36	0,35	3,94
Equity Ratio	0,07	0,04	0,02	0,02
Gross Profit Margin	99,87 %	99,69 %	100 %	100 %