BRYGFJELL GÅRD AS

8646 KORGEN

Finances

Share Ownership

Return on Equity

590 %

Current Ratio

0,55

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 000	194 000	164 000	5 000
Net Income	−118 000	−24 000	96 000	−38 000
Total Assets	153 000	323 000	296 000	150 000
Total Equity	−20 000	97 000	121 000	25 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 000	194 000	164 000	5 000
Expenditure	126 000	223 000	45 000	50 000
Operating Profit	−118 000	−29 000	119 000	−45 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−118 000	−29 000	119 000	−45 000
Tax	0	−5 000	23 000	−7 000
Net Income	−118 000	−24 000	96 000	−38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	58 000	112 000	132 000	149 000
Total Current Assets	95 000	211 000	164 000	1 000
Total Assets	153 000	323 000	296 000	150 000
Total Retained Equity	−50 000	67 000	91 000	−5 000
Total Equity	−20 000	97 000	121 000	25 000
Total Long-Term Debt	0	0	10 000	0
Total Current Debt	174 000	226 000	165 000	125 000
Total Equity and Debt	153 000	323 000	296 000	150 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 000	194 000	164 000	5 000
Other Income	0	0	0	0
Revenue	8 000	194 000	164 000	5 000
Cost of Goods Sold	3 000	106 000	4 000	3 000
Salary Costs	0	0	0	0
Depreciation	78 000	75 000	17 000	17 000
Impairment	0	7 000	0	0
Expenditure	126 000	223 000	45 000	50 000
Operating Profit	−118 000	−29 000	119 000	−45 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−118 000	−24 000	96 000	−38 000

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	58 000	112 000	132 000	149 000
Fixtures	0	0	0	0
Total Tangible Assets	58 000	112 000	132 000	149 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	58 000	112 000	132 000	149 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	82 000	211 000	163 000	1 000
Total Current Assets	95 000	211 000	164 000	1 000
Total Assets	153 000	323 000	296 000	150 000
Total Equity	−20 000	97 000	121 000	25 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	10 000	0
Creditors	0	91 000	13 000	4 000
Unpaid Taxes	0	7 000	15 000	0
Dividends	0	0	0	0
Other Current Debt	174 000	123 000	124 000	122 000
Total Current Debt	174 000	226 000	165 000	125 000
Total Equity and Debt	153 000	323 000	296 000	150 000

Financial indicators	2022	2021	2020	2019
Return on Equity	590 %	−24,74 %	79,34 %	−152 %
Debt-to-Equity Ratio	−0	0	0,08	0
Operating Profit Margin	−1 475 %	−14,95 %	72,56 %	−900 %
Current Ratio	0,55	0,93	0,99	0,01
Quick Ratio	0,55	0,93	0,99	0,01
Equity Ratio	−0,13	0,3	0,41	0,17
Gross Profit Margin	62,5 %	45,36 %	97,56 %	40 %