OLA OG KNUT BRAKSTAD AS

6636 ANGVIK

Finances

Share Ownership

Return on Equity

75,25 %

Current Ratio

0,54

Debt-to-Equity Ratio

0,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 171 000	856 000	879 000	487 000
Net Income	152 000	−18 000	33 000	−26 000
Total Assets	1 125 000	821 000	903 000	756 000
Total Equity	202 000	50 000	68 000	35 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 171 000	856 000	879 000	487 000
Expenditure	971 000	871 000	844 000	510 000
Operating Profit	200 000	−15 000	35 000	−23 000
Financial Income	1 000	0	0	0
Financial Costs	0	2 000	3 000	3 000
Financial Balance	1 000	−2 000	−3 000	−3 000
Earnings Before Tax	201 000	−18 000	33 000	−26 000
Tax	49 000	0	0	0
Net Income	152 000	−18 000	33 000	−26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	642 000	641 000	652 000	665 000
Total Current Assets	483 000	180 000	251 000	91 000
Total Assets	1 125 000	821 000	903 000	756 000
Total Retained Equity	172 000	20 000	38 000	5 000
Total Equity	202 000	50 000	68 000	35 000
Total Long-Term Debt	27 000	0	0	0
Total Current Debt	896 000	771 000	835 000	721 000
Total Equity and Debt	1 125 000	821 000	903 000	756 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 058 000	856 000	879 000	487 000
Other Income	113 000	0	0	0
Revenue	1 171 000	856 000	879 000	487 000
Cost of Goods Sold	21 000	174 000	296 000	9 000
Salary Costs	605 000	502 000	388 000	333 000
Depreciation	0	11 000	13 000	16 000
Impairment	0	0	0	0
Expenditure	971 000	871 000	844 000	510 000
Operating Profit	200 000	−15 000	35 000	−23 000
Financial Income	1 000	0	0	0
Financial Costs	0	2 000	3 000	3 000
Financial Balance	1 000	−2 000	−3 000	−3 000
Dividends	0	0	0	0
Net Income	152 000	−18 000	33 000	−26 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	604 000	604 000	605 000	607 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	39 000	38 000	47 000	58 000
Total Tangible Assets	642 000	641 000	652 000	665 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	642 000	641 000	652 000	665 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	380 000	41 000	118 000	89 000
Total Current Assets	483 000	180 000	251 000	91 000
Total Assets	1 125 000	821 000	903 000	756 000
Total Equity	202 000	50 000	68 000	35 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 000	0	0	0
Creditors	72 000	12 000	107 000	28 000
Unpaid Taxes	131 000	97 000	72 000	35 000
Dividends	0	0	0	0
Other Current Debt	671 000	662 000	656 000	659 000
Total Current Debt	896 000	771 000	835 000	721 000
Total Equity and Debt	1 125 000	821 000	903 000	756 000

Financial indicators	2022	2021	2020	2019
Return on Equity	75,25 %	−36 %	48,53 %	−74,29 %
Debt-to-Equity Ratio	0,13	0	0	0
Operating Profit Margin	17,08 %	−1,75 %	3,98 %	−4,72 %
Current Ratio	0,54	0,23	0,3	0,13
Quick Ratio	0,54	0,23	0,3	0,13
Equity Ratio	0,18	0,06	0,08	0,05
Gross Profit Margin	98,21 %	79,67 %	66,33 %	98,15 %