BROBEKK HANDELSEIENDOM AS

0250 OSLO

Finances

Share Ownership

Return on Equity

3,79 %

Current Ratio

68,18

Debt-to-Equity Ratio

125,69

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 169 000	9 918 000	9 573 000	9 405 000
Net Income	34 000	41 000	37 000	34 000
Total Assets	113 657 000	116 285 000	118 485 000	121 282 000
Total Equity	897 000	863 000	823 000	785 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 169 000	9 918 000	9 573 000	9 405 000
Expenditure	3 686 000	3 455 000	3 440 000	3 172 000
Operating Profit	6 483 000	6 462 000	6 133 000	6 233 000
Financial Income	0	0	1 000	−4 332 000
Financial Costs	6 439 000	6 410 000	6 087 000	1 857 000
Financial Balance	−6 439 000	−6 410 000	−6 086 000	−6 189 000
Earnings Before Tax	44 000	52 000	47 000	44 000
Tax	10 000	11 000	10 000	10 000
Net Income	34 000	41 000	37 000	34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	112 907 000	115 320 000	117 233 000	119 572 000
Total Current Assets	750 000	964 000	1 252 000	1 710 000
Total Assets	113 657 000	116 285 000	118 485 000	121 282 000
Total Retained Equity	292 000	258 000	217 000	180 000
Total Equity	897 000	863 000	823 000	785 000
Total Long-Term Debt	112 748 000	115 247 000	117 503 000	120 203 000
Total Current Debt	11 000	175 000	159 000	293 000
Total Equity and Debt	113 657 000	116 285 000	118 485 000	121 282 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	10 169 000	9 918 000	9 573 000	9 405 000
Revenue	10 169 000	9 918 000	9 573 000	9 405 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 478 000	2 478 000	2 467 000	2 324 000
Impairment	0	0	0	0
Expenditure	3 686 000	3 455 000	3 440 000	3 172 000
Operating Profit	6 483 000	6 462 000	6 133 000	6 233 000
Financial Income	0	0	1 000	−4 332 000
Financial Costs	6 439 000	6 410 000	6 087 000	1 857 000
Financial Balance	−6 439 000	−6 410 000	−6 086 000	−6 189 000
Dividends	0	0	0	0
Net Income	34 000	41 000	37 000	34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	112 443 000	114 921 000	116 902 000	119 310 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	112 443 000	114 921 000	116 902 000	119 310 000
Total Fiancial Fixed Assets	464 000	399 000	331 000	261 000
Total Fixed Assets	112 907 000	115 320 000	117 233 000	119 572 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	640 000	957 000	1 166 000	815 000
Total Current Assets	750 000	964 000	1 252 000	1 710 000
Total Assets	113 657 000	116 285 000	118 485 000	121 282 000
Total Equity	897 000	863 000	823 000	785 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	112 748 000	115 247 000	117 503 000	120 203 000
Creditors	2 000	0	122 000	150 000
Unpaid Taxes	1 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	165 000	30 000	137 000
Total Current Debt	11 000	175 000	159 000	293 000
Total Equity and Debt	113 657 000	116 285 000	118 485 000	121 282 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,79 %	4,75 %	4,5 %	4,33 %
Debt-to-Equity Ratio	125,69	133,54	142,77	153,12
Operating Profit Margin	63,75 %	65,15 %	64,07 %	66,27 %
Current Ratio	68,18	5,51	7,87	5,84
Quick Ratio	68,18	5,51	7,87	5,84
Equity Ratio	0,01	0,01	0,01	0,01
Gross Profit Margin	100 %	100 %	100 %	100 %