BJØRNAR BRØNDBO AS

7950 ABELVÆR

Finances

Share Ownership

Return on Equity

−71,27 %

Current Ratio

1,33

Debt-to-Equity Ratio

0,79

Key figures (NOK)	2022	2021	2020	2019
Revenue	535 000	1 156 000	1 114 000	814 000
Net Income	−459 000	−139 000	−177 000	−485 000
Total Assets	1 256 000	1 597 000	1 682 000	1 918 000
Total Equity	644 000	1 103 000	1 242 000	1 419 000

Income (NOK)	2022	2021	2020	2019
Revenue	535 000	1 156 000	1 114 000	814 000
Expenditure	1 098 000	1 314 000	1 330 000	1 415 000
Operating Profit	−563 000	−158 000	−216 000	−602 000
Financial Income	0	0	2 000	0
Financial Costs	25 000	20 000	13 000	20 000
Financial Balance	−25 000	−20 000	−11 000	−20 000
Earnings Before Tax	−588 000	−178 000	−227 000	−622 000
Tax	−129 000	−39 000	−50 000	−137 000
Net Income	−459 000	−139 000	−177 000	−485 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 121 000	1 127 000	1 487 000	1 704 000
Total Current Assets	136 000	470 000	195 000	215 000
Total Assets	1 256 000	1 597 000	1 682 000	1 918 000
Total Retained Equity	−156 000	303 000	442 000	619 000
Total Equity	644 000	1 103 000	1 242 000	1 419 000
Total Long-Term Debt	510 000	254 000	248 000	358 000
Total Current Debt	102 000	241 000	193 000	142 000
Total Equity and Debt	1 256 000	1 597 000	1 682 000	1 918 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	535 000	803 000	1 099 000	637 000
Other Income	0	353 000	15 000	177 000
Revenue	535 000	1 156 000	1 114 000	814 000
Cost of Goods Sold	16 000	59 000	290 000	70 000
Salary Costs	413 000	440 000	289 000	462 000
Depreciation	145 000	200 000	201 000	228 000
Impairment	0	0	0	0
Expenditure	1 098 000	1 314 000	1 330 000	1 415 000
Operating Profit	−563 000	−158 000	−216 000	−602 000
Financial Income	0	0	2 000	0
Financial Costs	25 000	20 000	13 000	20 000
Financial Balance	−25 000	−20 000	−11 000	−20 000
Dividends	0	0	0	0
Net Income	−459 000	−139 000	−177 000	−485 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	143 000	14 000	0	0
Real Eastate	618 000	654 000	690 000	669 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	339 000	404 000	705 000	908 000
Total Tangible Assets	957 000	1 058 000	1 395 000	1 577 000
Total Fiancial Fixed Assets	21 000	56 000	92 000	127 000
Total Fixed Assets	1 121 000	1 127 000	1 487 000	1 704 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	59 000	174 000	64 000	125 000
Total Current Assets	136 000	470 000	195 000	215 000
Total Assets	1 256 000	1 597 000	1 682 000	1 918 000
Total Equity	644 000	1 103 000	1 242 000	1 419 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	510 000	254 000	248 000	358 000
Creditors	13 000	63 000	39 000	20 000
Unpaid Taxes	22 000	30 000	22 000	13 000
Dividends	0	0	0	0
Other Current Debt	67 000	147 000	132 000	108 000
Total Current Debt	102 000	241 000	193 000	142 000
Total Equity and Debt	1 256 000	1 597 000	1 682 000	1 918 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−71,27 %	−12,6 %	−14,25 %	−34,18 %
Debt-to-Equity Ratio	0,79	0,23	0,2	0,25
Operating Profit Margin	−105,23 %	−13,67 %	−19,39 %	−73,96 %
Current Ratio	1,33	1,95	1,01	1,51
Quick Ratio	1,33	1,95	1,01	1,51
Equity Ratio	0,51	0,69	0,74	0,74
Gross Profit Margin	97,01 %	94,9 %	73,97 %	91,4 %