BROT BYGG AS

3360 GEITHUS

Finances

Share Ownership

Return on Equity

96,22 %

Current Ratio

2,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 388 000	2 294 000	2 985 000	1 911 000
Net Income	1 045 000	−109 000	−71 000	118 000
Total Assets	2 115 000	374 000	558 000	519 000
Total Equity	1 086 000	40 000	149 000	220 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 388 000	2 294 000	2 985 000	1 911 000
Expenditure	5 089 000	2 425 000	3 059 000	1 778 000
Operating Profit	1 298 000	−131 000	−74 000	133 000
Financial Income	6 000	6 000	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	6 000	6 000	3 000	2 000
Earnings Before Tax	1 304 000	−125 000	−71 000	135 000
Tax	259 000	−16 000	0	17 000
Net Income	1 045 000	−109 000	−71 000	118 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	21 000	29 000	37 000	16 000
Total Current Assets	2 094 000	345 000	521 000	502 000
Total Assets	2 115 000	374 000	558 000	519 000
Total Retained Equity	1 056 000	10 000	119 000	190 000
Total Equity	1 086 000	40 000	149 000	220 000
Total Long-Term Debt	2 000	0	0	0
Total Current Debt	1 028 000	334 000	409 000	299 000
Total Equity and Debt	2 115 000	374 000	558 000	519 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	6 388 000	2 294 000	2 985 000	1 911 000
Other Income	0	0	0	0
Revenue	6 388 000	2 294 000	2 985 000	1 911 000
Cost of Goods Sold	1 934 000	872 000	1 258 000	594 000
Salary Costs	2 226 000	1 108 000	1 288 000	950 000
Depreciation	7 000	8 000	6 000	4 000
Impairment	0	0	0	0
Expenditure	5 089 000	2 425 000	3 059 000	1 778 000
Operating Profit	1 298 000	−131 000	−74 000	133 000
Financial Income	6 000	6 000	3 000	2 000
Financial Costs	0	0	0	0
Financial Balance	6 000	6 000	3 000	2 000
Dividends	0	0	0	0
Net Income	1 045 000	−109 000	−71 000	118 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	21 000	29 000	37 000	16 000
Total Tangible Assets	21 000	29 000	37 000	16 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	21 000	29 000	37 000	16 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 608 000	275 000	389 000	342 000
Total Current Assets	2 094 000	345 000	521 000	502 000
Total Assets	2 115 000	374 000	558 000	519 000
Total Equity	1 086 000	40 000	149 000	220 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 000	0	0	0
Creditors	265 000	37 000	69 000	60 000
Unpaid Taxes	309 000	114 000	129 000	142 000
Dividends	0	0	0	0
Other Current Debt	198 000	183 000	210 000	80 000
Total Current Debt	1 028 000	334 000	409 000	299 000
Total Equity and Debt	2 115 000	374 000	558 000	519 000

Financial indicators	2022	2021	2020	2019
Return on Equity	96,22 %	−272,5 %	−47,65 %	53,64 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	20,32 %	−5,71 %	−2,48 %	6,96 %
Current Ratio	2,04	1,03	1,27	1,68
Quick Ratio	2,04	1,03	1,27	1,68
Equity Ratio	0,51	0,11	0,27	0,42
Gross Profit Margin	69,72 %	61,99 %	57,86 %	68,92 %