BURANGÅRDEN BORETTSLAG

7044 TRONDHEIM

Finances

Share Ownership

Return on Equity

−4,33 %

Current Ratio

5,15

Debt-to-Equity Ratio

1,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 970 000	1 897 000	1 824 000	1 842 000
Net Income	−291 000	−689 000	674 000	−528 000
Total Assets	13 714 000	13 341 000	13 242 000	12 806 000
Total Equity	6 717 000	7 008 000	7 697 000	7 022 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 970 000	1 897 000	1 824 000	1 842 000
Expenditure	2 114 000	2 496 000	1 027 000	2 213 000
Operating Profit	−144 000	−598 000	798 000	−371 000
Financial Income	23 000	17 000	17 000	6 000
Financial Costs	171 000	107 000	140 000	164 000
Financial Balance	−148 000	−90 000	−123 000	−158 000
Earnings Before Tax	−291 000	−689 000	674 000	−528 000
Tax	0	0	0	0
Net Income	−291 000	−689 000	674 000	−528 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 652 000	12 652 000	12 652 000	12 652 000
Total Current Assets	1 061 000	689 000	590 000	154 000
Total Assets	13 714 000	13 341 000	13 242 000	12 806 000
Total Retained Equity	6 714 000	7 005 000	7 694 000	7 019 000
Total Equity	6 717 000	7 008 000	7 697 000	7 022 000
Total Long-Term Debt	6 790 000	5 925 000	5 368 000	5 587 000
Total Current Debt	206 000	407 000	177 000	196 000
Total Equity and Debt	13 714 000	13 341 000	13 242 000	12 806 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 970 000	1 897 000	1 824 000	1 842 000
Revenue	1 970 000	1 897 000	1 824 000	1 842 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 000	40 000	6 000	29 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 114 000	2 496 000	1 027 000	2 213 000
Operating Profit	−144 000	−598 000	798 000	−371 000
Financial Income	23 000	17 000	17 000	6 000
Financial Costs	171 000	107 000	140 000	164 000
Financial Balance	−148 000	−90 000	−123 000	−158 000
Dividends	0	0	0	0
Net Income	−291 000	−689 000	674 000	−528 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 652 000	12 652 000	12 652 000	12 652 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 652 000	12 652 000	12 652 000	12 652 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 652 000	12 652 000	12 652 000	12 652 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 008 000	565 000	547 000	70 000
Total Current Assets	1 061 000	689 000	590 000	154 000
Total Assets	13 714 000	13 341 000	13 242 000	12 806 000
Total Equity	6 717 000	7 008 000	7 697 000	7 022 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 790 000	5 925 000	5 368 000	5 587 000
Creditors	174 000	376 000	136 000	0
Unpaid Taxes	0	0	15 000	0
Dividends	0	0	0	0
Other Current Debt	12 000	13 000	10 000	196 000
Total Current Debt	206 000	407 000	177 000	196 000
Total Equity and Debt	13 714 000	13 341 000	13 242 000	12 806 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−4,33 %	−9,83 %	8,76 %	−7,52 %
Debt-to-Equity Ratio	1,01	0,85	0,7	0,8
Operating Profit Margin	−7,31 %	−31,52 %	43,75 %	−20,14 %
Current Ratio	5,15	1,69	3,33	0,79
Quick Ratio	5,15	1,69	3,33	0,79
Equity Ratio	0,49	0,53	0,58	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %