BRØDRENE LONDON AS

1360 FORNEBU

Finances

Return on Equity

−3,35 %

Current Ratio

9,64

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 557 000	8 856 000	2 138 000	6 737 000
Net Income	−6 214 000	2 655 000	−9 158 000	−1 625 000
Total Assets	204 305 000	216 693 000	219 948 000	235 398 000
Total Equity	185 556 000	208 070 000	216 415 000	231 245 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 557 000	8 856 000	2 138 000	6 737 000
Expenditure	11 104 000	11 431 000	12 460 000	10 097 000
Operating Profit	−6 547 000	−2 575 000	−10 322 000	−3 359 000
Financial Income	383 000	5 286 000	1 246 000	1 807 000
Financial Costs	50 000	56 000	81 000	72 000
Financial Balance	333 000	5 230 000	1 165 000	1 735 000
Earnings Before Tax	−6 214 000	2 655 000	−9 158 000	−1 625 000
Tax	0	0	0	0
Net Income	−6 214 000	2 655 000	−9 158 000	−1 625 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	31 523 000	32 793 000	57 983 000	62 012 000
Total Current Assets	172 782 000	183 900 000	161 965 000	173 386 000
Total Assets	204 305 000	216 693 000	219 948 000	235 398 000
Total Retained Equity	142 340 000	164 854 000	173 199 000	188 029 000
Total Equity	185 556 000	208 070 000	216 415 000	231 245 000
Total Long-Term Debt	834 000	1 407 000	1 988 000	2 549 000
Total Current Debt	17 915 000	7 216 000	1 545 000	1 605 000
Total Equity and Debt	204 305 000	216 693 000	219 948 000	235 398 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	20 000	56 000	34 000	247 000
Other Income	4 537 000	8 800 000	2 104 000	6 490 000
Revenue	4 557 000	8 856 000	2 138 000	6 737 000
Cost of Goods Sold	0	0	0	315 000
Salary Costs	7 189 000	7 049 000	6 077 000	6 326 000
Depreciation	975 000	1 047 000	973 000	703 000
Impairment	0	0	0	0
Expenditure	11 104 000	11 431 000	12 460 000	10 097 000
Operating Profit	−6 547 000	−2 575 000	−10 322 000	−3 359 000
Financial Income	383 000	5 286 000	1 246 000	1 807 000
Financial Costs	50 000	56 000	81 000	72 000
Financial Balance	333 000	5 230 000	1 165 000	1 735 000
Dividends	16 300 000	11 000 000	5 000 000	5 000 000
Net Income	−6 214 000	2 655 000	−9 158 000	−1 625 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 131 000	7 279 000	9 677 000	4 851 000
Machinery and Plant Facilities	0	12 000	49 000	85 000
Fixtures	525 000	1 310 000	1 992 000	2 677 000
Total Tangible Assets	7 655 000	8 602 000	11 718 000	7 613 000
Total Fiancial Fixed Assets	23 868 000	24 191 000	46 265 000	54 399 000
Total Fixed Assets	31 523 000	32 793 000	57 983 000	62 012 000
Stock	0	0	0	0
Total Investments	153 630 000	167 698 000	160 151 000	171 963 000
Cash, Bank	13 871 000	15 754 000	1 602 000	958 000
Total Current Assets	172 782 000	183 900 000	161 965 000	173 386 000
Total Assets	204 305 000	216 693 000	219 948 000	235 398 000
Total Equity	185 556 000	208 070 000	216 415 000	231 245 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	834 000	1 407 000	1 988 000	2 549 000
Creditors	99 000	90 000	181 000	230 000
Unpaid Taxes	552 000	544 000	530 000	537 000
Dividends	16 300 000	11 000 000	5 000 000	5 000 000
Other Current Debt	11 764 000	6 582 000	834 000	838 000
Total Current Debt	17 915 000	7 216 000	1 545 000	1 605 000
Total Equity and Debt	204 305 000	216 693 000	219 948 000	235 398 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,35 %	1,28 %	−4,23 %	−0,7 %
Debt-to-Equity Ratio	0	0,01	0,01	0,01
Operating Profit Margin	−143,67 %	−29,08 %	−482,79 %	−49,86 %
Current Ratio	9,64	25,49	104,83	108,03
Quick Ratio	9,64	25,49	104,83	108,03
Equity Ratio	0,91	0,96	0,98	0,98
Gross Profit Margin	100 %	100 %	100 %	95,32 %