BRANNDAL EIENDOM AS

7630 ÅSEN

Finances

Share Ownership

Return on Equity

29,81 %

Current Ratio

15,27

Debt-to-Equity Ratio

21,53

Key figures (NOK)	2022	2021	2020	2019
Revenue	670 000	135 000	0	0
Net Income	107 000	−36 000	−11 000	−16 000
Total Assets	8 139 000	5 653 000	12 000	6 000
Total Equity	359 000	131 000	−8 000	3 000

Income (NOK)	2022	2021	2020	2019
Revenue	670 000	135 000	0	0
Expenditure	200 000	64 000	11 000	16 000
Operating Profit	471 000	71 000	−11 000	−16 000
Financial Income	1 000	0	0	0
Financial Costs	334 000	128 000	0	0
Financial Balance	−333 000	−128 000	0	0
Earnings Before Tax	138 000	−57 000	−11 000	−16 000
Tax	30 000	−21 000	0	0
Net Income	107 000	−36 000	−11 000	−16 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 391 000	4 656 000	0	0
Total Current Assets	748 000	997 000	12 000	6 000
Total Assets	8 139 000	5 653 000	12 000	6 000
Total Retained Equity	44 000	−63 000	−27 000	−16 000
Total Equity	359 000	131 000	−8 000	3 000
Total Long-Term Debt	7 731 000	5 521 000	0	0
Total Current Debt	49 000	0	20 000	3 000
Total Equity and Debt	8 139 000	5 653 000	12 000	6 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	670 000	135 000	0	0
Other Income	0	0	0	0
Revenue	670 000	135 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	160 000	50 000	0	0
Impairment	0	0	0	0
Expenditure	200 000	64 000	11 000	16 000
Operating Profit	471 000	71 000	−11 000	−16 000
Financial Income	1 000	0	0	0
Financial Costs	334 000	128 000	0	0
Financial Balance	−333 000	−128 000	0	0
Dividends	0	0	0	0
Net Income	107 000	−36 000	−11 000	−16 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 486 000	4 656 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	906 000	0	0	0
Total Tangible Assets	7 391 000	4 656 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 391 000	4 656 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	135 000	112 000	12 000	6 000
Total Current Assets	748 000	997 000	12 000	6 000
Total Assets	8 139 000	5 653 000	12 000	6 000
Total Equity	359 000	131 000	−8 000	3 000
Short-Term Group Debt	0	0	20 000	0
Total Long-Term Debt	7 731 000	5 521 000	0	0
Creditors	3 000	0	0	3 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	46 000	0	0	0
Total Current Debt	49 000	0	20 000	3 000
Total Equity and Debt	8 139 000	5 653 000	12 000	6 000

Financial indicators	2022	2021	2020	2019
Return on Equity	29,81 %	−27,48 %	137,5 %	−533,33 %
Debt-to-Equity Ratio	21,53	42,15	−0	0
Operating Profit Margin	70,3 %	52,59 %	-	-
Current Ratio	15,27	-	0,6	2
Quick Ratio	15,27	-	0,6	2
Equity Ratio	0,04	0,02	−0,67	0,5
Gross Profit Margin	100 %	100 %	-	-