BRØDRENE BRENDEN AS

0152 OSLO

Finances

Share Ownership

Return on Equity

−3,35 %

Current Ratio

0,45

Debt-to-Equity Ratio

0,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 505 000	1 468 000	2 259 000	1 681 000
Net Income	−26 000	−27 000	85 000	4 000
Total Assets	1 420 000	1 619 000	1 606 000	1 641 000
Total Equity	776 000	802 000	829 000	744 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 505 000	1 468 000	2 259 000	1 681 000
Expenditure	1 501 000	1 466 000	2 127 000	1 644 000
Operating Profit	5 000	2 000	132 000	36 000
Financial Income	0	0	0	0
Financial Costs	31 000	29 000	23 000	28 000
Financial Balance	−31 000	−29 000	−23 000	−28 000
Earnings Before Tax	−26 000	−27 000	110 000	8 000
Tax	0	0	25 000	4 000
Net Income	−26 000	−27 000	85 000	4 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 311 000	1 311 000	1 311 000	1 311 000
Total Current Assets	109 000	308 000	295 000	330 000
Total Assets	1 420 000	1 619 000	1 606 000	1 641 000
Total Retained Equity	674 000	700 000	727 000	642 000
Total Equity	776 000	802 000	829 000	744 000
Total Long-Term Debt	403 000	403 000	268 000	338 000
Total Current Debt	241 000	413 000	508 000	559 000
Total Equity and Debt	1 420 000	1 619 000	1 606 000	1 641 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 373 000	1 334 000	2 119 000	1 587 000
Other Income	132 000	134 000	140 000	94 000
Revenue	1 505 000	1 468 000	2 259 000	1 681 000
Cost of Goods Sold	287 000	443 000	542 000	160 000
Salary Costs	899 000	744 000	1 171 000	938 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 501 000	1 466 000	2 127 000	1 644 000
Operating Profit	5 000	2 000	132 000	36 000
Financial Income	0	0	0	0
Financial Costs	31 000	29 000	23 000	28 000
Financial Balance	−31 000	−29 000	−23 000	−28 000
Dividends	0	0	0	0
Net Income	−26 000	−27 000	85 000	4 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 303 000	1 303 000	1 303 000	1 303 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 303 000	1 303 000	1 303 000	1 303 000
Total Fiancial Fixed Assets	8 000	8 000	8 000	8 000
Total Fixed Assets	1 311 000	1 311 000	1 311 000	1 311 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	169 000	245 000	245 000	297 000
Total Current Assets	109 000	308 000	295 000	330 000
Total Assets	1 420 000	1 619 000	1 606 000	1 641 000
Total Equity	776 000	802 000	829 000	744 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	403 000	403 000	268 000	338 000
Creditors	66 000	22 000	14 000	25 000
Unpaid Taxes	105 000	167 000	258 000	249 000
Dividends	0	0	0	0
Other Current Debt	70 000	224 000	212 000	280 000
Total Current Debt	241 000	413 000	508 000	559 000
Total Equity and Debt	1 420 000	1 619 000	1 606 000	1 641 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−3,35 %	−3,37 %	10,25 %	0,54 %
Debt-to-Equity Ratio	0,52	0,5	0,32	0,45
Operating Profit Margin	0,33 %	0,14 %	5,84 %	2,14 %
Current Ratio	0,45	0,75	0,58	0,59
Quick Ratio	0,45	0,75	0,58	0,59
Equity Ratio	0,55	0,5	0,52	0,45
Gross Profit Margin	80,93 %	69,82 %	76,01 %	90,48 %