RAKEL OG OTTO KRISTIAN BRUUN'S LEGAT

Share Ownership

Return on Equity

−14,38 %

Current Ratio

N/A

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	−2 358 000	2 780 000	0	0
Net Income	−3 033 000	2 688 000	−437 000	2 221 000
Total Assets	21 098 000	24 332 000	22 694 000	22 529 000
Total Equity	21 098 000	24 132 000	21 444 000	21 881 000

Income (NOK)	2022	2021	2020	2019
Revenue	−2 358 000	2 780 000	0	0
Expenditure	75 000	93 000	670 000	684 000
Operating Profit	−2 433 000	2 688 000	−670 000	−684 000
Financial Income	0	0	233 000	2 905 000
Financial Costs	600 000	0	0	0
Financial Balance	−600 000	0	233 000	2 905 000
Earnings Before Tax	−3 033 000	2 688 000	−437 000	2 221 000
Tax	0	0	0	0
Net Income	−3 033 000	2 688 000	−437 000	2 221 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	22 437 000
Total Current Assets	21 098 000	24 332 000	22 694 000	93 000
Total Assets	21 098 000	24 332 000	22 694 000	22 529 000
Total Retained Equity	3 240 000	6 274 000	14 044 000	14 481 000
Total Equity	21 098 000	24 132 000	21 444 000	21 881 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	0	200 000	1 251 000	649 000
Total Equity and Debt	21 098 000	24 332 000	22 694 000	22 529 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	−2 358 000	2 780 000	0	0
Revenue	−2 358 000	2 780 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	68 000	65 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	75 000	93 000	670 000	684 000
Operating Profit	−2 433 000	2 688 000	−670 000	−684 000
Financial Income	0	0	233 000	2 905 000
Financial Costs	600 000	0	0	0
Financial Balance	−600 000	0	233 000	2 905 000
Dividends	0	0	0	0
Net Income	−3 033 000	2 688 000	−437 000	2 221 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	22 437 000
Total Fixed Assets	0	0	0	22 437 000
Stock	0	0	0	0
Total Investments	20 378 000	22 765 000	0	0
Cash, Bank	719 000	1 564 000	22 694 000	93 000
Total Current Assets	21 098 000	24 332 000	22 694 000	93 000
Total Assets	21 098 000	24 332 000	22 694 000	22 529 000
Total Equity	21 098 000	24 132 000	21 444 000	21 881 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	200 000	1 251 000	649 000
Total Current Debt	0	200 000	1 251 000	649 000
Total Equity and Debt	21 098 000	24 332 000	22 694 000	22 529 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−14,38 %	11,14 %	−2,04 %	10,15 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	103,18 %	96,69 %	-	-
Current Ratio	-	121,66	18,14	0,14
Quick Ratio	-	121,66	18,14	0,14
Equity Ratio	1	0,99	0,94	0,97
Gross Profit Margin	100 %	100 %	-	-