BRENDEN EIENDOMSUTVIKLING AS

2615 LILLEHAMMER

Finances

Share Ownership

Return on Equity

−400 %

Current Ratio

0,08

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	807 000	952 000	886 000	654 000
Net Income	168 000	−6 000	−75 000	35 000
Total Assets	210 000	248 000	189 000	141 000
Total Equity	−42 000	−209 000	−203 000	−128 000

Income (NOK)	2022	2021	2020	2019
Revenue	807 000	952 000	886 000	654 000
Expenditure	638 000	958 000	959 000	616 000
Operating Profit	169 000	−5 000	−72 000	38 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	3 000	3 000
Financial Balance	−1 000	−1 000	−3 000	−3 000
Earnings Before Tax	168 000	−6 000	−75 000	35 000
Tax	0	0	0	0
Net Income	168 000	−6 000	−75 000	35 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	190 000	26 000	26 000	26 000
Total Current Assets	20 000	222 000	163 000	115 000
Total Assets	210 000	248 000	189 000	141 000
Total Retained Equity	−60 000	−227 000	−221 000	−146 000
Total Equity	−42 000	−209 000	−203 000	−128 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	251 000	457 000	393 000	269 000
Total Equity and Debt	210 000	248 000	189 000	141 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	807 000	952 000	886 000	654 000
Other Income	0	0	0	0
Revenue	807 000	952 000	886 000	654 000
Cost of Goods Sold	0	1 000	5 000	1 000
Salary Costs	328 000	574 000	429 000	120 000
Depreciation	51 000	0	0	6 000
Impairment	0	0	0	0
Expenditure	638 000	958 000	959 000	616 000
Operating Profit	169 000	−5 000	−72 000	38 000
Financial Income	0	0	0	0
Financial Costs	1 000	1 000	3 000	3 000
Financial Balance	−1 000	−1 000	−3 000	−3 000
Dividends	0	0	0	0
Net Income	168 000	−6 000	−75 000	35 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	26 000	26 000	26 000	26 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	163 000	0	0	0
Total Tangible Assets	163 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	190 000	26 000	26 000	26 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	20 000	179 000	61 000	75 000
Total Current Assets	20 000	222 000	163 000	115 000
Total Assets	210 000	248 000	189 000	141 000
Total Equity	−42 000	−209 000	−203 000	−128 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	174 000	208 000	267 000	110 000
Unpaid Taxes	37 000	51 000	65 000	−2 000
Dividends	0	0	0	0
Other Current Debt	40 000	199 000	61 000	161 000
Total Current Debt	251 000	457 000	393 000	269 000
Total Equity and Debt	210 000	248 000	189 000	141 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−400 %	2,87 %	36,95 %	−27,34 %
Debt-to-Equity Ratio	−0	−0	−0	−0
Operating Profit Margin	20,94 %	−0,53 %	−8,13 %	5,81 %
Current Ratio	0,08	0,49	0,41	0,43
Quick Ratio	0,08	0,49	0,41	0,43
Equity Ratio	−0,2	−0,84	−1,07	−0,91
Gross Profit Margin	100 %	99,89 %	99,44 %	99,85 %