BRANDSHAUGEN GÅRD AS

8020 BODØ

Finances

Share Ownership

Return on Equity

18,04 %

Current Ratio

1,53

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	200 000	255 000	209 000
Net Income	46 000	81 000	105 000
Total Assets	355 000	306 000	310 000
Total Equity	255 000	209 000	128 000

Income (NOK)	2022	2021	2020
Revenue	200 000	255 000	209 000
Expenditure	141 000	151 000	75 000
Operating Profit	59 000	104 000	135 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Earnings Before Tax	59 000	104 000	135 000
Tax	13 000	23 000	30 000
Net Income	46 000	81 000	105 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	202 000	256 000	239 000
Total Current Assets	153 000	50 000	71 000
Total Assets	355 000	306 000	310 000
Total Retained Equity	225 000	179 000	98 000
Total Equity	255 000	209 000	128 000
Total Long-Term Debt	0	2 000	3 000
Total Current Debt	100 000	95 000	179 000
Total Equity and Debt	355 000	306 000	310 000

Cash flow (NOK)	2022	2021	2020
Sales Income	200 000	135 000	209 000
Other Income	0	120 000	0
Revenue	200 000	255 000	209 000
Cost of Goods Sold	54 000	69 000	35 000
Salary Costs	0	0	0
Depreciation	56 000	48 000	15 000
Impairment	0	0	0
Expenditure	141 000	151 000	75 000
Operating Profit	59 000	104 000	135 000
Financial Income	0	0	0
Financial Costs	0	0	0
Financial Balance	0	0	0
Dividends	0	0	0
Net Income	46 000	81 000	105 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	2 000	0	0
Real Eastate	108 000	132 000	152 000
Machinery and Plant Facilities	0	0	87 000
Fixtures	92 000	124 000	0
Total Tangible Assets	200 000	256 000	239 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	202 000	256 000	239 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	153 000	47 000	5 000
Total Current Assets	153 000	50 000	71 000
Total Assets	355 000	306 000	310 000
Total Equity	255 000	209 000	128 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	2 000	3 000
Creditors	13 000	13 000	20 000
Unpaid Taxes	12 000	0	0
Dividends	0	0	0
Other Current Debt	58 000	58 000	133 000
Total Current Debt	100 000	95 000	179 000
Total Equity and Debt	355 000	306 000	310 000

Financial indicators	2022	2021	2020
Return on Equity	18,04 %	38,76 %	82,03 %
Debt-to-Equity Ratio	0	0,01	0,02
Operating Profit Margin	29,5 %	40,78 %	64,59 %
Current Ratio	1,53	0,53	0,4
Quick Ratio	1,53	0,53	0,4
Equity Ratio	0,72	0,68	0,41
Gross Profit Margin	73 %	72,94 %	83,25 %