BRODAHL EIENDOM AS

1890 RAKKESTAD

Finances

Share Ownership

Return on Equity

−73,24 %

Current Ratio

1,3

Debt-to-Equity Ratio

80,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 250 000	1 250 000	1 250 000	1 333 000
Net Income	−375 000	387 000	349 000	−5 000
Total Assets	43 062 000	38 630 000	30 809 000	26 872 000
Total Equity	512 000	887 000	500 000	767 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 250 000	1 250 000	1 250 000	1 333 000
Expenditure	39 000	47 000	2 000	599 000
Operating Profit	1 211 000	1 203 000	1 248 000	734 000
Financial Income	2 000	0	2 000	1 000
Financial Costs	1 588 000	831 000	804 000	740 000
Financial Balance	−1 586 000	−831 000	−802 000	−739 000
Earnings Before Tax	−375 000	372 000	446 000	−5 000
Tax	0	−15 000	97 000	0
Net Income	−375 000	387 000	349 000	−5 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	41 030 000	37 780 000	27 656 000	20 178 000
Total Current Assets	2 033 000	851 000	3 153 000	6 694 000
Total Assets	43 062 000	38 630 000	30 809 000	26 872 000
Total Retained Equity	20 000	395 000	8 000	275 000
Total Equity	512 000	887 000	500 000	767 000
Total Long-Term Debt	40 981 000	36 085 000	29 863 000	25 681 000
Total Current Debt	1 569 000	1 658 000	446 000	423 000
Total Equity and Debt	43 062 000	38 630 000	30 809 000	26 872 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 250 000	1 250 000	1 250 000	1 333 000
Revenue	1 250 000	1 250 000	1 250 000	1 333 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	39 000	47 000	2 000	599 000
Operating Profit	1 211 000	1 203 000	1 248 000	734 000
Financial Income	2 000	0	2 000	1 000
Financial Costs	1 588 000	831 000	804 000	740 000
Financial Balance	−1 586 000	−831 000	−802 000	−739 000
Dividends	0	0	616 000	0
Net Income	−375 000	387 000	349 000	−5 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	41 030 000	37 780 000	27 656 000	20 178 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	41 030 000	37 780 000	27 656 000	20 178 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	41 030 000	37 780 000	27 656 000	20 178 000
Stock	0	0	0	3 540 000
Total Investments	0	0	0	0
Cash, Bank	2 033 000	851 000	2 245 000	3 154 000
Total Current Assets	2 033 000	851 000	3 153 000	6 694 000
Total Assets	43 062 000	38 630 000	30 809 000	26 872 000
Total Equity	512 000	887 000	500 000	767 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	40 981 000	36 085 000	29 863 000	25 681 000
Creditors	10 000	2 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	616 000	0
Other Current Debt	1 559 000	1 574 000	0	423 000
Total Current Debt	1 569 000	1 658 000	446 000	423 000
Total Equity and Debt	43 062 000	38 630 000	30 809 000	26 872 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−73,24 %	43,63 %	69,8 %	−0,65 %
Debt-to-Equity Ratio	80,04	40,68	59,73	33,48
Operating Profit Margin	96,88 %	96,24 %	99,84 %	55,06 %
Current Ratio	1,3	0,51	7,07	15,83
Quick Ratio	1,3	0,51	7,07	−2,15
Equity Ratio	0,01	0,02	0,02	0,03
Gross Profit Margin	100 %	100 %	100 %	100 %