BRANDVOLDGATA 1 AS

2008 FJERDINGBY

Finances

Share Ownership

Return on Equity

21,13 %

Current Ratio

5,66

Debt-to-Equity Ratio

−7,55

Key figures (NOK)	2022	2021	2020	2019
Revenue	605 000	372 000	605 000	754 000
Net Income	−400 000	−547 000	−459 000	−240 000
Total Assets	12 490 000	12 433 000	12 749 000	13 074 000
Total Equity	−1 893 000	−1 766 000	−1 219 000	−761 000

Income (NOK)	2022	2021	2020	2019
Revenue	605 000	372 000	605 000	754 000
Expenditure	737 000	651 000	743 000	584 000
Operating Profit	−132 000	−280 000	−138 000	170 000
Financial Income	0	0	0	0
Financial Costs	381 000	421 000	450 000	478 000
Financial Balance	−381 000	−421 000	−450 000	−478 000
Earnings Before Tax	−513 000	−701 000	−588 000	−308 000
Tax	−113 000	−154 000	−129 000	−68 000
Net Income	−400 000	−547 000	−459 000	−240 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 924 000	12 320 000	12 598 000	12 835 000
Total Current Assets	566 000	113 000	151 000	239 000
Total Assets	12 490 000	12 433 000	12 749 000	13 074 000
Total Retained Equity	−2 093 000	−1 966 000	−1 419 000	−961 000
Total Equity	−1 893 000	−1 766 000	−1 219 000	−761 000
Total Long-Term Debt	14 283 000	14 074 000	13 849 000	13 773 000
Total Current Debt	100 000	125 000	119 000	62 000
Total Equity and Debt	12 490 000	12 433 000	12 749 000	13 074 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	605 000	372 000	605 000	754 000
Revenue	605 000	372 000	605 000	754 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	432 000	432 000	432 000	432 000
Impairment	0	0	0	0
Expenditure	737 000	651 000	743 000	584 000
Operating Profit	−132 000	−280 000	−138 000	170 000
Financial Income	0	0	0	0
Financial Costs	381 000	421 000	450 000	478 000
Financial Balance	−381 000	−421 000	−450 000	−478 000
Dividends	0	0	0	0
Net Income	−400 000	−547 000	−459 000	−240 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	713 000	677 000	523 000	428 000
Real Eastate	11 111 000	11 543 000	11 975 000	12 407 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	11 111 000	11 543 000	11 975 000	12 407 000
Total Fiancial Fixed Assets	100 000	100 000	100 000	0
Total Fixed Assets	11 924 000	12 320 000	12 598 000	12 835 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	217 000	22 000	58 000	153 000
Total Current Assets	566 000	113 000	151 000	239 000
Total Assets	12 490 000	12 433 000	12 749 000	13 074 000
Total Equity	−1 893 000	−1 766 000	−1 219 000	−761 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 283 000	14 074 000	13 849 000	13 773 000
Creditors	6 000	0	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	94 000	125 000	118 000	35 000
Total Current Debt	100 000	125 000	119 000	62 000
Total Equity and Debt	12 490 000	12 433 000	12 749 000	13 074 000

Financial indicators	2022	2021	2020	2019
Return on Equity	21,13 %	30,97 %	37,65 %	31,54 %
Debt-to-Equity Ratio	−7,55	−7,97	−11,36	−18,1
Operating Profit Margin	−21,82 %	−75,27 %	−22,81 %	22,55 %
Current Ratio	5,66	0,9	1,27	3,85
Quick Ratio	5,66	0,9	1,27	3,85
Equity Ratio	−0,15	−0,14	−0,1	−0,06
Gross Profit Margin	100 %	100 %	100 %	100 %