BRANDBUTUNET 1 BORETTSLAGET

2815 GJØVIK

Finances

Share Ownership

Return on Equity

14,55 %

Current Ratio

15,44

Debt-to-Equity Ratio

11,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 414 000	1 297 000	1 353 000	726 000
Net Income	448 000	487 000	478 000	193 000
Total Assets	38 469 000	38 521 000	38 553 000	19 094 000
Total Equity	3 080 000	2 631 000	2 144 000	951 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 414 000	1 297 000	1 353 000	726 000
Expenditure	611 000	589 000	559 000	332 000
Operating Profit	803 000	707 000	795 000	394 000
Financial Income	6 000	1 000	2 000	4 000
Financial Costs	361 000	221 000	319 000	206 000
Financial Balance	−355 000	−220 000	−317 000	−202 000
Earnings Before Tax	448 000	487 000	478 000	193 000
Tax	0	0	0	0
Net Income	448 000	487 000	478 000	193 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 774 000	37 780 000	37 786 000	18 658 000
Total Current Assets	695 000	741 000	767 000	435 000
Total Assets	38 469 000	38 521 000	38 553 000	19 094 000
Total Retained Equity	3 000 000	2 551 000	2 064 000	911 000
Total Equity	3 080 000	2 631 000	2 144 000	951 000
Total Long-Term Debt	35 344 000	35 787 000	36 340 000	17 981 000
Total Current Debt	45 000	102 000	68 000	162 000
Total Equity and Debt	38 469 000	38 521 000	38 553 000	19 094 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 414 000	1 297 000	1 353 000	726 000
Revenue	1 414 000	1 297 000	1 353 000	726 000
Cost of Goods Sold	0	0	0	0
Salary Costs	35 000	38 000	30 000	15 000
Depreciation	6 000	6 000	2 000	0
Impairment	0	0	0	0
Expenditure	611 000	589 000	559 000	332 000
Operating Profit	803 000	707 000	795 000	394 000
Financial Income	6 000	1 000	2 000	4 000
Financial Costs	361 000	221 000	319 000	206 000
Financial Balance	−355 000	−220 000	−317 000	−202 000
Dividends	0	0	0	0
Net Income	448 000	487 000	478 000	193 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	37 756 000	37 780 000	37 786 000	18 658 000
Machinery and Plant Facilities	17 000	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	37 774 000	37 780 000	37 786 000	18 658 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 774 000	37 780 000	37 786 000	18 658 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	657 000	670 000	728 000	403 000
Total Current Assets	695 000	741 000	767 000	435 000
Total Assets	38 469 000	38 521 000	38 553 000	19 094 000
Total Equity	3 080 000	2 631 000	2 144 000	951 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 344 000	35 787 000	36 340 000	17 981 000
Creditors	50 000	87 000	50 000	36 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	−5 000	15 000	19 000	126 000
Total Current Debt	45 000	102 000	68 000	162 000
Total Equity and Debt	38 469 000	38 521 000	38 553 000	19 094 000

Financial indicators	2022	2021	2020	2019
Return on Equity	14,55 %	18,51 %	22,29 %	20,29 %
Debt-to-Equity Ratio	11,48	13,6	16,95	18,91
Operating Profit Margin	56,79 %	54,51 %	58,76 %	54,27 %
Current Ratio	15,44	7,26	11,28	2,69
Quick Ratio	15,44	7,26	11,28	2,69
Equity Ratio	0,08	0,07	0,06	0,05
Gross Profit Margin	100 %	100 %	100 %	100 %