BRØYTE.NO AS

0277 OSLO

Finances

Return on Equity

−317,32 %

Current Ratio

0,6

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	337 000	105 000	188 000	30 000
Net Income	−1 447 000	−383 000	−69 000	−13 000
Total Assets	916 000	2 079 000	149 000	37 000
Total Equity	456 000	1 833 000	−13 000	20 000

Income (NOK)	2022	2021	2020	2019
Revenue	337 000	105 000	188 000	30 000
Expenditure	1 782 000	488 000	257 000	39 000
Operating Profit	−1 445 000	−383 000	−69 000	−9 000
Financial Income	8 000	0	0	0
Financial Costs	11 000	0	0	4 000
Financial Balance	−3 000	0	0	−4 000
Earnings Before Tax	−1 447 000	−383 000	−69 000	−13 000
Tax	0	0	0	0
Net Income	−1 447 000	−383 000	−69 000	−13 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	639 000	377 000	115 000	37 000
Total Current Assets	277 000	1 702 000	34 000	0
Total Assets	916 000	2 079 000	149 000	37 000
Total Retained Equity	−1 919 000	−531 000	−141 000	−80 000
Total Equity	456 000	1 833 000	−13 000	20 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	460 000	246 000	162 000	17 000
Total Equity and Debt	916 000	2 079 000	149 000	37 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	337 000	105 000	38 000	30 000
Other Income	0	0	150 000	0
Revenue	337 000	105 000	188 000	30 000
Cost of Goods Sold	0	0	0	0
Salary Costs	326 000	0	0	0
Depreciation	0	0	4 000	9 000
Impairment	0	0	0	0
Expenditure	1 782 000	488 000	257 000	39 000
Operating Profit	−1 445 000	−383 000	−69 000	−9 000
Financial Income	8 000	0	0	0
Financial Costs	11 000	0	0	4 000
Financial Balance	−3 000	0	0	−4 000
Dividends	0	0	0	0
Net Income	−1 447 000	−383 000	−69 000	−13 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	639 000	377 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	115 000	9 000
Total Tangible Assets	0	0	115 000	9 000
Total Fiancial Fixed Assets	0	0	0	28 000
Total Fixed Assets	639 000	377 000	115 000	37 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	29 000	1 534 000	14 000	0
Total Current Assets	277 000	1 702 000	34 000	0
Total Assets	916 000	2 079 000	149 000	37 000
Total Equity	456 000	1 833 000	−13 000	20 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	148 000	0	15 000	1 000
Unpaid Taxes	36 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	276 000	246 000	147 000	16 000
Total Current Debt	460 000	246 000	162 000	17 000
Total Equity and Debt	916 000	2 079 000	149 000	37 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−317,32 %	−20,89 %	530,77 %	−65 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	−428,78 %	−364,76 %	−36,7 %	−30 %
Current Ratio	0,6	6,92	0,21	0
Quick Ratio	0,6	6,92	0,21	0
Equity Ratio	0,5	0,88	−0,09	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %