BRISKEBYEN BORETTSLAG

2321 HAMAR

Finances

Share Ownership

Return on Equity

−8,3 %

Current Ratio

14,48

Debt-to-Equity Ratio

2,44

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 716 000	4 699 000	4 490 000	4 201 000
Net Income	−778 000	1 069 000	1 207 000	385 000
Total Assets	32 394 000	31 605 000	31 363 000	30 873 000
Total Equity	9 371 000	10 149 000	9 080 000	7 873 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 716 000	4 699 000	4 490 000	4 201 000
Expenditure	4 981 000	3 309 000	2 872 000	3 303 000
Operating Profit	−265 000	1 389 000	1 619 000	897 000
Financial Income	7 000	0	1 000	2 000
Financial Costs	519 000	321 000	412 000	514 000
Financial Balance	−512 000	−321 000	−411 000	−512 000
Earnings Before Tax	−778 000	1 069 000	1 207 000	385 000
Tax	0	0	0	0
Net Income	−778 000	1 069 000	1 207 000	385 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	30 296 000	30 222 000	30 180 000	30 180 000
Total Current Assets	2 099 000	1 383 000	1 183 000	693 000
Total Assets	32 394 000	31 605 000	31 363 000	30 873 000
Total Retained Equity	9 364 000	10 142 000	9 073 000	7 865 000
Total Equity	9 371 000	10 149 000	9 080 000	7 873 000
Total Long-Term Debt	22 878 000	21 305 000	22 024 000	22 695 000
Total Current Debt	145 000	152 000	259 000	305 000
Total Equity and Debt	32 394 000	31 605 000	31 363 000	30 873 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 716 000	4 699 000	4 490 000	4 201 000
Revenue	4 716 000	4 699 000	4 490 000	4 201 000
Cost of Goods Sold	0	0	0	0
Salary Costs	371 000	341 000	382 000	332 000
Depreciation	15 000	1 000	0	0
Impairment	0	0	0	0
Expenditure	4 981 000	3 309 000	2 872 000	3 303 000
Operating Profit	−265 000	1 389 000	1 619 000	897 000
Financial Income	7 000	0	1 000	2 000
Financial Costs	519 000	321 000	412 000	514 000
Financial Balance	−512 000	−321 000	−411 000	−512 000
Dividends	0	0	0	0
Net Income	−778 000	1 069 000	1 207 000	385 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	28 035 000	28 035 000	28 035 000	28 035 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	2 203 000	2 188 000	2 145 000	2 145 000
Total Tangible Assets	30 238 000	30 222 000	30 180 000	30 180 000
Total Fiancial Fixed Assets	58 000	0	0	0
Total Fixed Assets	30 296 000	30 222 000	30 180 000	30 180 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 978 000	1 254 000	925 000	457 000
Total Current Assets	2 099 000	1 383 000	1 183 000	693 000
Total Assets	32 394 000	31 605 000	31 363 000	30 873 000
Total Equity	9 371 000	10 149 000	9 080 000	7 873 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	22 878 000	21 305 000	22 024 000	22 695 000
Creditors	110 000	35 000	225 000	275 000
Unpaid Taxes	13 000	19 000	14 000	14 000
Dividends	0	0	0	0
Other Current Debt	22 000	97 000	20 000	16 000
Total Current Debt	145 000	152 000	259 000	305 000
Total Equity and Debt	32 394 000	31 605 000	31 363 000	30 873 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8,3 %	10,53 %	13,29 %	4,89 %
Debt-to-Equity Ratio	2,44	2,1	2,43	2,88
Operating Profit Margin	−5,62 %	29,56 %	36,06 %	21,35 %
Current Ratio	14,48	9,1	4,57	2,27
Quick Ratio	14,48	9,1	4,57	2,27
Equity Ratio	0,29	0,32	0,29	0,26
Gross Profit Margin	100 %	100 %	100 %	100 %