BRANNFJELLVEIEN BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

13,23 %

Current Ratio

40,95

Debt-to-Equity Ratio

1,65

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 482 000	4 390 000	4 219 000	4 236 000
Net Income	507 000	874 000	−2 277 000	−837 000
Total Assets	10 193 000	10 268 000	9 892 000	10 149 000
Total Equity	3 832 000	3 326 000	2 451 000	4 729 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 482 000	4 390 000	4 219 000	4 236 000
Expenditure	3 868 000	3 392 000	6 375 000	4 963 000
Operating Profit	614 000	997 000	−2 156 000	−728 000
Financial Income	66 000	2 000	5 000	22 000
Financial Costs	173 000	124 000	126 000	131 000
Financial Balance	−107 000	−122 000	−121 000	−109 000
Earnings Before Tax	507 000	874 000	−2 277 000	−837 000
Tax	0	0	0	0
Net Income	507 000	874 000	−2 277 000	−837 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 392 000	8 290 000	8 290 000	8 290 000
Total Current Assets	1 802 000	1 977 000	1 602 000	1 858 000
Total Assets	10 193 000	10 268 000	9 892 000	10 149 000
Total Retained Equity	3 823 000	3 316 000	2 442 000	4 719 000
Total Equity	3 832 000	3 326 000	2 451 000	4 729 000
Total Long-Term Debt	6 317 000	6 805 000	7 405 000	5 348 000
Total Current Debt	44 000	137 000	36 000	72 000
Total Equity and Debt	10 193 000	10 268 000	9 892 000	10 149 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 482 000	4 390 000	4 219 000	4 236 000
Revenue	4 482 000	4 390 000	4 219 000	4 236 000
Cost of Goods Sold	0	0	0	0
Salary Costs	205 000	205 000	210 000	205 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	3 868 000	3 392 000	6 375 000	4 963 000
Operating Profit	614 000	997 000	−2 156 000	−728 000
Financial Income	66 000	2 000	5 000	22 000
Financial Costs	173 000	124 000	126 000	131 000
Financial Balance	−107 000	−122 000	−121 000	−109 000
Dividends	0	0	0	0
Net Income	507 000	874 000	−2 277 000	−837 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 290 000	8 290 000	8 290 000	8 290 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	8 290 000	8 290 000	8 290 000	8 290 000
Total Fiancial Fixed Assets	101 000	0	0	0
Total Fixed Assets	8 392 000	8 290 000	8 290 000	8 290 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 471 000	1 954 000	1 602 000	1 858 000
Total Current Assets	1 802 000	1 977 000	1 602 000	1 858 000
Total Assets	10 193 000	10 268 000	9 892 000	10 149 000
Total Equity	3 832 000	3 326 000	2 451 000	4 729 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 317 000	6 805 000	7 405 000	5 348 000
Creditors	43 000	36 000	35 000	70 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	100 000	0	1 000
Total Current Debt	44 000	137 000	36 000	72 000
Total Equity and Debt	10 193 000	10 268 000	9 892 000	10 149 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,23 %	26,28 %	−92,9 %	−17,7 %
Debt-to-Equity Ratio	1,65	2,05	3,02	1,13
Operating Profit Margin	13,7 %	22,71 %	−51,1 %	−17,19 %
Current Ratio	40,95	14,43	44,5	25,81
Quick Ratio	40,95	14,43	44,5	25,81
Equity Ratio	0,38	0,32	0,25	0,47
Gross Profit Margin	100 %	100 %	100 %	100 %