BRENDVOLD EIENDOM AS

1444 DRØBAK

Finances

Share Ownership

Return on Equity

16,22 %

Current Ratio

2,42

Debt-to-Equity Ratio

2,54

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 170 000	1 153 000	1 078 000	1 017 000
Net Income	427 000	504 000	272 000	372 000
Total Assets	9 656 000	9 513 000	9 239 000	9 439 000
Total Equity	2 632 000	2 204 000	1 701 000	1 428 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 170 000	1 153 000	1 078 000	1 017 000
Expenditure	404 000	264 000	467 000	282 000
Operating Profit	766 000	889 000	610 000	735 000
Financial Income	1 000	0	0	0
Financial Costs	212 000	244 000	261 000	259 000
Financial Balance	−211 000	−244 000	−261 000	−259 000
Earnings Before Tax	555 000	646 000	349 000	477 000
Tax	128 000	142 000	77 000	105 000
Net Income	427 000	504 000	272 000	372 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 825 000	8 833 000	8 838 000	8 861 000
Total Current Assets	831 000	680 000	401 000	578 000
Total Assets	9 656 000	9 513 000	9 239 000	9 439 000
Total Retained Equity	2 602 000	2 174 000	1 671 000	1 398 000
Total Equity	2 632 000	2 204 000	1 701 000	1 428 000
Total Long-Term Debt	6 681 000	6 941 000	7 169 000	7 790 000
Total Current Debt	343 000	367 000	370 000	221 000
Total Equity and Debt	9 656 000	9 513 000	9 239 000	9 439 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	−12 000
Other Income	1 170 000	1 153 000	1 078 000	1 029 000
Revenue	1 170 000	1 153 000	1 078 000	1 017 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 000	5 000	26 000	26 000
Impairment	0	0	0	0
Expenditure	404 000	264 000	467 000	282 000
Operating Profit	766 000	889 000	610 000	735 000
Financial Income	1 000	0	0	0
Financial Costs	212 000	244 000	261 000	259 000
Financial Balance	−211 000	−244 000	−261 000	−259 000
Dividends	0	0	0	0
Net Income	427 000	504 000	272 000	372 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	7 000	7 000	4 000
Real Eastate	8 825 000	8 825 000	8 825 000	8 825 000
Machinery and Plant Facilities	0	0	0	4 000
Fixtures	0	1 000	6 000	28 000
Total Tangible Assets	8 825 000	8 826 000	8 831 000	8 857 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	8 825 000	8 833 000	8 838 000	8 861 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	727 000	580 000	357 000	538 000
Total Current Assets	831 000	680 000	401 000	578 000
Total Assets	9 656 000	9 513 000	9 239 000	9 439 000
Total Equity	2 632 000	2 204 000	1 701 000	1 428 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 681 000	6 941 000	7 169 000	7 790 000
Creditors	10 000	15 000	14 000	12 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	212 000	211 000	275 000	101 000
Total Current Debt	343 000	367 000	370 000	221 000
Total Equity and Debt	9 656 000	9 513 000	9 239 000	9 439 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,22 %	22,87 %	15,99 %	26,05 %
Debt-to-Equity Ratio	2,54	3,15	4,21	5,46
Operating Profit Margin	65,47 %	77,1 %	56,59 %	72,27 %
Current Ratio	2,42	1,85	1,08	2,62
Quick Ratio	2,42	1,85	1,08	2,62
Equity Ratio	0,27	0,23	0,18	0,15
Gross Profit Margin	100 %	100 %	100 %	100 %