BRANDAL FRISKULELAG

6062 BRANDAL

Finances

Share Ownership

Return on Equity

2,66 %

Current Ratio

3,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 583 000	6 035 000	5 275 000	4 797 000
Net Income	84 000	788 000	958 000	531 000
Total Assets	4 223 000	4 096 000	2 956 000	1 990 000
Total Equity	3 152 000	3 069 000	2 281 000	1 323 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 583 000	6 035 000	5 275 000	4 797 000
Expenditure	5 527 000	5 248 000	4 318 000	4 271 000
Operating Profit	57 000	788 000	956 000	525 000
Financial Income	27 000	0	3 000	6 000
Financial Costs	0	0	1 000	1 000
Financial Balance	27 000	0	2 000	5 000
Earnings Before Tax	84 000	788 000	958 000	531 000
Tax	0	0	0	0
Net Income	84 000	788 000	958 000	531 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	741 000	912 000	964 000	488 000
Total Current Assets	3 481 000	3 184 000	1 992 000	1 502 000
Total Assets	4 223 000	4 096 000	2 956 000	1 990 000
Total Retained Equity	3 152 000	3 069 000	2 281 000	1 323 000
Total Equity	3 152 000	3 069 000	2 281 000	1 323 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 070 000	1 028 000	675 000	668 000
Total Equity and Debt	4 223 000	4 096 000	2 956 000	1 990 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	5 583 000	6 035 000	5 275 000	4 797 000
Revenue	5 583 000	6 035 000	5 275 000	4 797 000
Cost of Goods Sold	197 000	229 000	218 000	212 000
Salary Costs	4 616 000	4 139 000	3 542 000	3 453 000
Depreciation	171 000	158 000	112 000	72 000
Impairment	0	0	0	0
Expenditure	5 527 000	5 248 000	4 318 000	4 271 000
Operating Profit	57 000	788 000	956 000	525 000
Financial Income	27 000	0	3 000	6 000
Financial Costs	0	0	1 000	1 000
Financial Balance	27 000	0	2 000	5 000
Dividends	0	0	0	0
Net Income	84 000	788 000	958 000	531 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	379 000	466 000	554 000	482 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	362 000	445 000	411 000	6 000
Total Tangible Assets	741 000	912 000	964 000	488 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	741 000	912 000	964 000	488 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	3 335 000	3 011 000	1 672 000	1 088 000
Total Current Assets	3 481 000	3 184 000	1 992 000	1 502 000
Total Assets	4 223 000	4 096 000	2 956 000	1 990 000
Total Equity	3 152 000	3 069 000	2 281 000	1 323 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	181 000	293 000	114 000	140 000
Unpaid Taxes	294 000	308 000	256 000	267 000
Dividends	0	0	0	0
Other Current Debt	596 000	427 000	305 000	261 000
Total Current Debt	1 070 000	1 028 000	675 000	668 000
Total Equity and Debt	4 223 000	4 096 000	2 956 000	1 990 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,66 %	25,68 %	42 %	40,14 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,02 %	13,06 %	18,12 %	10,94 %
Current Ratio	3,25	3,1	2,95	2,25
Quick Ratio	3,25	3,1	2,95	2,25
Equity Ratio	0,75	0,75	0,77	0,66
Gross Profit Margin	96,47 %	96,21 %	95,87 %	95,58 %