BRAARUDVIKEN BORETTSLAG

1725 SARPSBORG

Finances

Share Ownership

Return on Equity

0,93 %

Current Ratio

5,64

Debt-to-Equity Ratio

4,42

Key figures (NOK)	2022	2021	2020	2019
Revenue	841 000	852 000	800 000	792 000
Net Income	19 000	265 000	203 000	203 000
Total Assets	11 149 000	11 311 000	11 261 000	11 319 000
Total Equity	2 034 000	2 015 000	1 750 000	1 546 000

Income (NOK)	2022	2021	2020	2019
Revenue	841 000	852 000	800 000	792 000
Expenditure	735 000	495 000	499 000	475 000
Operating Profit	107 000	356 000	301 000	318 000
Financial Income	8 000	0	2 000	6 000
Financial Costs	101 000	95 000	104 000	124 000
Financial Balance	−93 000	−95 000	−102 000	−118 000
Earnings Before Tax	111 000	360 000	305 000	321 000
Tax	0	0	0	0
Net Income	19 000	265 000	203 000	203 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	10 439 000	10 439 000	10 439 000	10 439 000
Total Current Assets	711 000	872 000	822 000	880 000
Total Assets	11 149 000	11 311 000	11 261 000	11 319 000
Total Retained Equity	2 033 000	2 014 000	1 749 000	1 546 000
Total Equity	2 034 000	2 015 000	1 750 000	1 546 000
Total Long-Term Debt	8 990 000	9 238 000	9 482 000	9 719 000
Total Current Debt	126 000	57 000	29 000	53 000
Total Equity and Debt	11 149 000	11 311 000	11 261 000	11 319 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	841 000	852 000	800 000	792 000
Revenue	841 000	852 000	800 000	792 000
Cost of Goods Sold	0	0	0	0
Salary Costs	17 000	53 000	15 000	16 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	735 000	495 000	499 000	475 000
Operating Profit	107 000	356 000	301 000	318 000
Financial Income	8 000	0	2 000	6 000
Financial Costs	101 000	95 000	104 000	124 000
Financial Balance	−93 000	−95 000	−102 000	−118 000
Dividends	0	0	0	0
Net Income	19 000	265 000	203 000	203 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 439 000	10 439 000	10 439 000	10 439 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 439 000	10 439 000	10 439 000	10 439 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	10 439 000	10 439 000	10 439 000	10 439 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	674 000	836 000	833 000	874 000
Total Current Assets	711 000	872 000	822 000	880 000
Total Assets	11 149 000	11 311 000	11 261 000	11 319 000
Total Equity	2 034 000	2 015 000	1 750 000	1 546 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	8 990 000	9 238 000	9 482 000	9 719 000
Creditors	92 000	28 000	3 000	24 000
Unpaid Taxes	0	1 000	0	0
Dividends	0	0	0	0
Other Current Debt	34 000	28 000	26 000	29 000
Total Current Debt	126 000	57 000	29 000	53 000
Total Equity and Debt	11 149 000	11 311 000	11 261 000	11 319 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,93 %	13,15 %	11,6 %	13,13 %
Debt-to-Equity Ratio	4,42	4,58	5,42	6,29
Operating Profit Margin	12,72 %	41,78 %	37,63 %	40,15 %
Current Ratio	5,64	15,3	28,34	16,6
Quick Ratio	5,64	15,3	28,34	16,6
Equity Ratio	0,18	0,18	0,16	0,14
Gross Profit Margin	100 %	100 %	100 %	100 %