BRYGGA FORSIKRING AS

3170 SEM

Finances

Return on Equity

−2,41 %

Current Ratio

1,2

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	666 000	2 963 000	3 424 000	3 506 000
Net Income	−8 000	43 000	286 000	273 000
Total Assets	538 000	576 000	731 000	717 000
Total Equity	332 000	325 000	282 000	−4 000

Income (NOK)	2022	2021	2020	2019
Revenue	666 000	2 963 000	3 424 000	3 506 000
Expenditure	655 000	2 911 000	3 045 000	3 160 000
Operating Profit	10 000	53 000	380 000	346 000
Financial Income	1 000	4 000	2 000	1 000
Financial Costs	5 000	0	0	0
Financial Balance	−4 000	4 000	2 000	1 000
Earnings Before Tax	5 000	57 000	382 000	347 000
Tax	13 000	14 000	95 000	74 000
Net Income	−8 000	43 000	286 000	273 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	290 000	156 000	154 000	83 000
Total Current Assets	248 000	420 000	577 000	634 000
Total Assets	538 000	576 000	731 000	717 000
Total Retained Equity	282 000	275 000	232 000	−48 000
Total Equity	332 000	325 000	282 000	−4 000
Total Long-Term Debt	0	0	66 000	335 000
Total Current Debt	206 000	251 000	383 000	386 000
Total Equity and Debt	538 000	576 000	731 000	717 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	666 000	2 963 000	3 424 000	3 506 000
Revenue	666 000	2 963 000	3 424 000	3 506 000
Cost of Goods Sold	93 000	481 000	379 000	0
Salary Costs	121 000	1 985 000	2 143 000	2 535 000
Depreciation	38 000	25 000	36 000	36 000
Impairment	0	0	0	0
Expenditure	655 000	2 911 000	3 045 000	3 160 000
Operating Profit	10 000	53 000	380 000	346 000
Financial Income	1 000	4 000	2 000	1 000
Financial Costs	5 000	0	0	0
Financial Balance	−4 000	4 000	2 000	1 000
Dividends	0	0	0	0
Net Income	−8 000	43 000	286 000	273 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	8 000	5 000	1 000	18 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	164 000	51 000	53 000	65 000
Total Tangible Assets	164 000	51 000	53 000	65 000
Total Fiancial Fixed Assets	118 000	100 000	100 000	0
Total Fixed Assets	290 000	156 000	154 000	83 000
Stock	0	0	0	0
Total Investments	50 000	50 000	50 000	0
Cash, Bank	198 000	322 000	418 000	604 000
Total Current Assets	248 000	420 000	577 000	634 000
Total Assets	538 000	576 000	731 000	717 000
Total Equity	332 000	325 000	282 000	−4 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	66 000	335 000
Creditors	0	18 000	7 000	−24 000
Unpaid Taxes	17 000	52 000	114 000	198 000
Dividends	0	0	0	0
Other Current Debt	173 000	162 000	184 000	211 000
Total Current Debt	206 000	251 000	383 000	386 000
Total Equity and Debt	538 000	576 000	731 000	717 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,41 %	13,23 %	101,42 %	−6 825 %
Debt-to-Equity Ratio	0	0	0,23	−83,75
Operating Profit Margin	1,5 %	1,79 %	11,1 %	9,87 %
Current Ratio	1,2	1,67	1,51	1,64
Quick Ratio	1,2	1,67	1,51	1,64
Equity Ratio	0,62	0,56	0,39	−0,01
Gross Profit Margin	86,04 %	83,77 %	88,93 %	100 %