BRISKEBYEN EIENDOMSUTVIKLING AS

1940 BJØRKELANGEN

Finances

Share Ownership

Return on Equity

193,83 %

Current Ratio

2,59

Debt-to-Equity Ratio

−22,33

Key figures (NOK)	2022	2021	2020	2019
Revenue	537 000	9 078 000	476 000	102 000
Net Income	−1 287 000	−465 000	−427 000	−207 000
Total Assets	20 813 000	17 185 000	24 841 000	13 537 000
Total Equity	−664 000	623 000	−611 000	−184 000

Income (NOK)	2022	2021	2020	2019
Revenue	537 000	9 078 000	476 000	102 000
Expenditure	653 000	8 554 000	−184 000	74 000
Operating Profit	−115 000	523 000	661 000	28 000
Financial Income	0	3 000	0	0
Financial Costs	1 172 000	992 000	1 088 000	235 000
Financial Balance	−1 172 000	−989 000	−1 088 000	−235 000
Earnings Before Tax	−1 287 000	−465 000	−427 000	−207 000
Tax	0	0	0	0
Net Income	−1 287 000	−465 000	−427 000	−207 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 619 000	3 653 000	3 687 000	7 188 000
Total Current Assets	17 194 000	13 532 000	21 153 000	6 350 000
Total Assets	20 813 000	17 185 000	24 841 000	13 537 000
Total Retained Equity	−2 387 000	−1 100 000	−634 000	−207 000
Total Equity	−664 000	623 000	−611 000	−184 000
Total Long-Term Debt	14 829 000	13 978 000	13 969 000	13 583 000
Total Current Debt	6 647 000	2 584 000	11 483 000	139 000
Total Equity and Debt	20 813 000	17 185 000	24 841 000	13 537 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	8 300 000	0	0
Other Income	537 000	778 000	476 000	102 000
Revenue	537 000	9 078 000	476 000	102 000
Cost of Goods Sold	311 000	7 915 000	−467 000	0
Salary Costs	0	0	0	0
Depreciation	34 000	34 000	26 000	0
Impairment	0	0	0	0
Expenditure	653 000	8 554 000	−184 000	74 000
Operating Profit	−115 000	523 000	661 000	28 000
Financial Income	0	3 000	0	0
Financial Costs	1 172 000	992 000	1 088 000	235 000
Financial Balance	−1 172 000	−989 000	−1 088 000	−235 000
Dividends	0	0	0	0
Net Income	−1 287 000	−465 000	−427 000	−207 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 619 000	3 653 000	3 687 000	7 188 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	3 619 000	3 653 000	3 687 000	7 188 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 619 000	3 653 000	3 687 000	7 188 000
Stock	17 177 000	13 512 000	20 861 000	6 325 000
Total Investments	0	0	0	0
Cash, Bank	17 000	20 000	292 000	7 000
Total Current Assets	17 194 000	13 532 000	21 153 000	6 350 000
Total Assets	20 813 000	17 185 000	24 841 000	13 537 000
Total Equity	−664 000	623 000	−611 000	−184 000
Short-Term Group Debt	0	1 000	0	0
Total Long-Term Debt	14 829 000	13 978 000	13 969 000	13 583 000
Creditors	78 000	171 000	618 000	4 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	73 000	561 000	2 052 000	134 000
Total Current Debt	6 647 000	2 584 000	11 483 000	139 000
Total Equity and Debt	20 813 000	17 185 000	24 841 000	13 537 000

Financial indicators	2022	2021	2020	2019
Return on Equity	193,83 %	−74,64 %	69,89 %	112,5 %
Debt-to-Equity Ratio	−22,33	22,44	−22,86	−73,82
Operating Profit Margin	−21,42 %	5,76 %	138,87 %	27,45 %
Current Ratio	2,59	5,24	1,84	45,68
Quick Ratio	−1,63	−1,24	−2,26	−1,03
Equity Ratio	−0,03	0,04	−0,02	−0,01
Gross Profit Margin	42,09 %	12,81 %	198,11 %	100 %