BROPAT AS

6040 VIGRA

Finances

Share Ownership

Return on Equity

9,44 %

Current Ratio

5,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	238 000	296 000	376 000	1 016 000
Net Income	47 000	90 000	129 000	562 000
Total Assets	611 000	576 000	496 000	494 000
Total Equity	498 000	550 000	460 000	331 000

Income (NOK)	2022	2021	2020	2019
Revenue	238 000	296 000	376 000	1 016 000
Expenditure	178 000	179 000	211 000	296 000
Operating Profit	60 000	117 000	165 000	720 000
Financial Income	0	0	0	1 000
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	1 000
Earnings Before Tax	60 000	116 000	165 000	720 000
Tax	13 000	25 000	36 000	158 000
Net Income	47 000	90 000	129 000	562 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	11 000	11 000	0
Total Current Assets	600 000	564 000	485 000	494 000
Total Assets	611 000	576 000	496 000	494 000
Total Retained Equity	448 000	500 000	410 000	281 000
Total Equity	498 000	550 000	460 000	331 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	113 000	25 000	36 000	163 000
Total Equity and Debt	611 000	576 000	496 000	494 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	238 000	296 000	376 000	1 016 000
Revenue	238 000	296 000	376 000	1 016 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	178 000	179 000	211 000	296 000
Operating Profit	60 000	117 000	165 000	720 000
Financial Income	0	0	0	1 000
Financial Costs	0	1 000	0	0
Financial Balance	0	−1 000	0	1 000
Dividends	99 000	0	0	903 000
Net Income	47 000	90 000	129 000	562 000

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	11 000	11 000	11 000	0
Total Tangible Assets	11 000	11 000	11 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	11 000	11 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	472 000	468 000	442 000	494 000
Total Current Assets	600 000	564 000	485 000	494 000
Total Assets	611 000	576 000	496 000	494 000
Total Equity	498 000	550 000	460 000	331 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	1 000	0	0	5 000
Unpaid Taxes	0	0	0	0
Dividends	99 000	0	0	903 000
Other Current Debt	0	0	0	0
Total Current Debt	113 000	25 000	36 000	163 000
Total Equity and Debt	611 000	576 000	496 000	494 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,44 %	16,36 %	28,04 %	169,79 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	25,21 %	39,53 %	43,88 %	70,87 %
Current Ratio	5,31	22,56	13,47	3,03
Quick Ratio	5,31	22,56	13,47	3,03
Equity Ratio	0,82	0,95	0,93	0,67
Gross Profit Margin	100 %	100 %	100 %	100 %