BRØDRENE BRANDAL EIENDOM AS

2335 STANGE

Finances

Share Ownership

Return on Equity

9,3 %

Current Ratio

Debt-to-Equity Ratio

−38,15

Key figures (NOK)	2022	2021	2020
Revenue	980 000	158 000	20 000
Net Income	−20 000	−110 000	−109 000
Total Assets	7 999 000	6 690 000	1 385 000
Total Equity	−215 000	−195 000	−84 000

Income (NOK)	2022	2021	2020
Revenue	980 000	158 000	20 000
Expenditure	629 000	166 000	117 000
Operating Profit	350 000	−8 000	−97 000
Financial Income	1 000	0	0
Financial Costs	371 000	103 000	12 000
Financial Balance	−370 000	−103 000	−12 000
Earnings Before Tax	−20 000	−110 000	−109 000
Tax	0	0	0
Net Income	−20 000	−110 000	−109 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	7 867 000	6 651 000	1 383 000
Total Current Assets	132 000	39 000	1 000
Total Assets	7 999 000	6 690 000	1 385 000
Total Retained Equity	−239 000	−219 000	−109 000
Total Equity	−215 000	−195 000	−84 000
Total Long-Term Debt	8 202 000	6 878 000	1 459 000
Total Current Debt	11 000	7 000	10 000
Total Equity and Debt	7 999 000	6 690 000	1 385 000

Cash flow (NOK)	2022	2021	2020
Sales Income	28 000	0	0
Other Income	952 000	158 000	20 000
Revenue	980 000	158 000	20 000
Cost of Goods Sold	7 000	0	0
Salary Costs	0	0	0
Depreciation	8 000	13 000	4 000
Impairment	0	0	0
Expenditure	629 000	166 000	117 000
Operating Profit	350 000	−8 000	−97 000
Financial Income	1 000	0	0
Financial Costs	371 000	103 000	12 000
Financial Balance	−370 000	−103 000	−12 000
Dividends	0	0	0
Net Income	−20 000	−110 000	−109 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	7 837 000	6 617 000	1 336 000
Machinery and Plant Facilities	0	0	0
Fixtures	30 000	34 000	47 000
Total Tangible Assets	7 867 000	6 651 000	1 383 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	7 867 000	6 651 000	1 383 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	0	25 000	1 000
Total Current Assets	132 000	39 000	1 000
Total Assets	7 999 000	6 690 000	1 385 000
Total Equity	−215 000	−195 000	−84 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	8 202 000	6 878 000	1 459 000
Creditors	11 000	7 000	0
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	0	0	10 000
Total Current Debt	11 000	7 000	10 000
Total Equity and Debt	7 999 000	6 690 000	1 385 000

Financial indicators	2022	2021	2020
Return on Equity	9,3 %	56,41 %	129,76 %
Debt-to-Equity Ratio	−38,15	−35,27	−17,37
Operating Profit Margin	35,71 %	−5,06 %	−485 %
Current Ratio	12	5,57	0,1
Quick Ratio	12	5,57	0,1
Equity Ratio	−0,03	−0,03	−0,06
Gross Profit Margin	99,29 %	100 %	100 %