ERIK BRÆNDEN EIENDOM & MASKIN AS

2866 ENGER

Finances

Return on Equity

−482,35 %

Current Ratio

1,15

Debt-to-Equity Ratio

56,29

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 568 000	1 969 000	2 364 000	1 529 000
Net Income	−574 000	−355 000	263 000	−242 000
Total Assets	7 468 000	7 383 000	5 115 000	4 834 000
Total Equity	119 000	693 000	1 048 000	785 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 568 000	1 969 000	2 364 000	1 529 000
Expenditure	1 955 000	2 288 000	2 017 000	1 769 000
Operating Profit	−389 000	−320 000	347 000	−240 000
Financial Income	0	0	0	1 000
Financial Costs	185 000	90 000	30 000	52 000
Financial Balance	−185 000	−90 000	−30 000	−51 000
Earnings Before Tax	−574 000	−409 000	317 000	−291 000
Tax	0	−54 000	54 000	−49 000
Net Income	−574 000	−355 000	263 000	−242 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 719 000	4 898 000	2 966 000	3 421 000
Total Current Assets	749 000	2 485 000	2 149 000	1 413 000
Total Assets	7 468 000	7 383 000	5 115 000	4 834 000
Total Retained Equity	19 000	593 000	948 000	685 000
Total Equity	119 000	693 000	1 048 000	785 000
Total Long-Term Debt	6 699 000	6 393 000	3 570 000	3 349 000
Total Current Debt	650 000	296 000	496 000	700 000
Total Equity and Debt	7 468 000	7 383 000	5 115 000	4 834 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 328 000	1 642 000	1 657 000	1 248 000
Other Income	240 000	327 000	707 000	281 000
Revenue	1 568 000	1 969 000	2 364 000	1 529 000
Cost of Goods Sold	519 000	833 000	394 000	386 000
Salary Costs	5 000	10 000	167 000	97 000
Depreciation	511 000	493 000	565 000	534 000
Impairment	0	0	0	0
Expenditure	1 955 000	2 288 000	2 017 000	1 769 000
Operating Profit	−389 000	−320 000	347 000	−240 000
Financial Income	0	0	0	1 000
Financial Costs	185 000	90 000	30 000	52 000
Financial Balance	−185 000	−90 000	−30 000	−51 000
Dividends	0	0	0	0
Net Income	−574 000	−355 000	263 000	−242 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 845 000	2 488 000	178 000	199 000
Machinery and Plant Facilities	2 544 000	2 080 000	2 758 000	3 222 000
Fixtures	0	0	0	0
Total Tangible Assets	6 389 000	4 568 000	2 936 000	3 421 000
Total Fiancial Fixed Assets	330 000	330 000	30 000	0
Total Fixed Assets	6 719 000	4 898 000	2 966 000	3 421 000
Stock	320 000	320 000	320 000	320 000
Total Investments	0	0	0	0
Cash, Bank	458 000	2 310 000	902 000	947 000
Total Current Assets	749 000	2 485 000	2 149 000	1 413 000
Total Assets	7 468 000	7 383 000	5 115 000	4 834 000
Total Equity	119 000	693 000	1 048 000	785 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 699 000	6 393 000	3 570 000	3 349 000
Creditors	754 000	240 000	120 000	768 000
Unpaid Taxes	−111 000	51 000	252 000	−91 000
Dividends	0	0	0	0
Other Current Debt	7 000	5 000	125 000	23 000
Total Current Debt	650 000	296 000	496 000	700 000
Total Equity and Debt	7 468 000	7 383 000	5 115 000	4 834 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−482,35 %	−51,23 %	25,1 %	−30,83 %
Debt-to-Equity Ratio	56,29	9,23	3,41	4,27
Operating Profit Margin	−24,81 %	−16,25 %	14,68 %	−15,7 %
Current Ratio	1,15	8,4	4,33	2,02
Quick Ratio	2,27	−103,54	12,21	3,72
Equity Ratio	0,02	0,09	0,2	0,16
Gross Profit Margin	66,9 %	57,69 %	83,33 %	74,75 %