BRAGD UTVIKLING AS

2816 GJØVIK

Finances

Share Ownership

Return on Equity

−28,2 %

Current Ratio

1,58

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	13 133 000	70 000	33 000
Net Income	−430 000	−192 000	−911 000
Total Assets	4 147 000	2 097 000	411 000
Total Equity	1 525 000	1 955 000	147 000

Income (NOK)	2022	2021	2020
Revenue	13 133 000	70 000	33 000
Expenditure	13 574 000	262 000	944 000
Operating Profit	−441 000	−192 000	−912 000
Financial Income	15 000	0	0
Financial Costs	3 000	0	0
Financial Balance	12 000	0	0
Earnings Before Tax	−430 000	−192 000	−911 000
Tax	0	0	0
Net Income	−430 000	−192 000	−911 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	4 147 000	2 097 000	411 000
Total Assets	4 147 000	2 097 000	411 000
Total Retained Equity	−625 000	−195 000	−1 353 000
Total Equity	1 525 000	1 955 000	147 000
Total Long-Term Debt	0	100 000	0
Total Current Debt	2 622 000	42 000	264 000
Total Equity and Debt	4 147 000	2 097 000	411 000

Cash flow (NOK)	2022	2021	2020
Sales Income	12 936 000	70 000	33 000
Other Income	197 000	0	0
Revenue	13 133 000	70 000	33 000
Cost of Goods Sold	0	0	0
Salary Costs	11 711 000	139 000	862 000
Depreciation	0	0	0
Impairment	0	0	0
Expenditure	13 574 000	262 000	944 000
Operating Profit	−441 000	−192 000	−912 000
Financial Income	15 000	0	0
Financial Costs	3 000	0	0
Financial Balance	12 000	0	0
Dividends	0	0	0
Net Income	−430 000	−192 000	−911 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	753 000	2 046 000	378 000
Total Current Assets	4 147 000	2 097 000	411 000
Total Assets	4 147 000	2 097 000	411 000
Total Equity	1 525 000	1 955 000	147 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	100 000	0
Creditors	333 000	27 000	124 000
Unpaid Taxes	1 138 000	0	60 000
Dividends	0	0	0
Other Current Debt	1 150 000	15 000	80 000
Total Current Debt	2 622 000	42 000	264 000
Total Equity and Debt	4 147 000	2 097 000	411 000

Financial indicators	2022	2021	2020
Return on Equity	−28,2 %	−9,82 %	−619,73 %
Debt-to-Equity Ratio	0	0,05	0
Operating Profit Margin	−3,36 %	−274,29 %	−2 763,64 %
Current Ratio	1,58	49,93	1,56
Quick Ratio	1,58	49,93	1,56
Equity Ratio	0,37	0,93	0,36
Gross Profit Margin	100 %	100 %	100 %