BRD. HVAMMEN EIENDOM AS

3656 ATRÅ

Finances

Share Ownership

Return on Equity

9,77 %

Current Ratio

2,47

Debt-to-Equity Ratio

−3,61

Key figures (NOK)	2022	2021	2020	2019
Revenue	195 000	160 000	158 000	172 000
Net Income	−79 000	−30 000	−187 000	−83 000
Total Assets	2 441 000	1 808 000	1 740 000	1 866 000
Total Equity	−809 000	−730 000	−701 000	−514 000

Income (NOK)	2022	2021	2020	2019
Revenue	195 000	160 000	158 000	172 000
Expenditure	161 000	76 000	112 000	150 000
Operating Profit	34 000	84 000	45 000	23 000
Financial Income	0	0	0	0
Financial Costs	112 000	113 000	120 000	129 000
Financial Balance	−112 000	−113 000	−120 000	−129 000
Earnings Before Tax	−79 000	−30 000	−75 000	−106 000
Tax	0	0	112 000	−23 000
Net Income	−79 000	−30 000	−187 000	−83 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 630 000	1 658 000	1 685 000	1 834 000
Total Current Assets	811 000	150 000	55 000	32 000
Total Assets	2 441 000	1 808 000	1 740 000	1 866 000
Total Retained Equity	−959 000	−880 000	−851 000	−664 000
Total Equity	−809 000	−730 000	−701 000	−514 000
Total Long-Term Debt	2 921 000	2 215 000	2 239 000	2 253 000
Total Current Debt	329 000	323 000	201 000	126 000
Total Equity and Debt	2 441 000	1 808 000	1 740 000	1 866 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	195 000	160 000	158 000	172 000
Revenue	195 000	160 000	158 000	172 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	27 000	27 000	37 000	35 000
Impairment	0	0	0	0
Expenditure	161 000	76 000	112 000	150 000
Operating Profit	34 000	84 000	45 000	23 000
Financial Income	0	0	0	0
Financial Costs	112 000	113 000	120 000	129 000
Financial Balance	−112 000	−113 000	−120 000	−129 000
Dividends	0	0	0	0
Net Income	−79 000	−30 000	−187 000	−83 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	112 000
Real Eastate	1 630 000	1 658 000	1 685 000	1 722 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 630 000	1 658 000	1 685 000	1 722 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 630 000	1 658 000	1 685 000	1 834 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	92 000	0	23 000	0
Total Current Assets	811 000	150 000	55 000	32 000
Total Assets	2 441 000	1 808 000	1 740 000	1 866 000
Total Equity	−809 000	−730 000	−701 000	−514 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 921 000	2 215 000	2 239 000	2 253 000
Creditors	0	3 000	1 000	1 000
Unpaid Taxes	0	2 000	2 000	3 000
Dividends	0	0	0	0
Other Current Debt	329 000	318 000	198 000	123 000
Total Current Debt	329 000	323 000	201 000	126 000
Total Equity and Debt	2 441 000	1 808 000	1 740 000	1 866 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,77 %	4,11 %	26,68 %	16,15 %
Debt-to-Equity Ratio	−3,61	−3,03	−3,19	−4,38
Operating Profit Margin	17,44 %	52,5 %	28,48 %	13,37 %
Current Ratio	2,47	0,46	0,27	0,25
Quick Ratio	2,47	0,46	0,27	0,25
Equity Ratio	−0,33	−0,4	−0,4	−0,28
Gross Profit Margin	100 %	100 %	100 %	100 %