BRATTBAKKEN BORETTSLAG

8514 NARVIK

Finances

Share Ownership

Return on Equity

−22,39 %

Current Ratio

1,33

Debt-to-Equity Ratio

0,92

Key figures (NOK)	2022	2021	2020	2019
Revenue	905 000	872 000	909 000	926 000
Net Income	−812 000	155 000	141 000	100 000
Total Assets	8 532 000	8 493 000	8 307 000	8 117 000
Total Equity	3 626 000	4 438 000	4 283 000	4 142 000

Income (NOK)	2022	2021	2020	2019
Revenue	905 000	872 000	909 000	926 000
Expenditure	1 701 000	704 000	741 000	800 000
Operating Profit	−796 000	169 000	168 000	126 000
Financial Income	3 000	0	1 000	5 000
Financial Costs	19 000	14 000	29 000	32 000
Financial Balance	−16 000	−14 000	−28 000	−27 000
Earnings Before Tax	−812 000	155 000	141 000	100 000
Tax	0	0	0	0
Net Income	−812 000	155 000	141 000	100 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 168 000	7 168 000	7 064 000	6 908 000
Total Current Assets	1 364 000	1 325 000	1 243 000	1 209 000
Total Assets	8 532 000	8 493 000	8 307 000	8 117 000
Total Retained Equity	3 626 000	4 438 000	4 283 000	4 142 000
Total Equity	3 626 000	4 438 000	4 283 000	4 142 000
Total Long-Term Debt	3 332 000	3 458 000	3 553 000	3 662 000
Total Current Debt	1 024 000	47 000	24 000	23 000
Total Equity and Debt	8 532 000	8 493 000	8 307 000	8 117 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	905 000	872 000	909 000	926 000
Revenue	905 000	872 000	909 000	926 000
Cost of Goods Sold	0	0	0	0
Salary Costs	86 000	105 000	82 000	87 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 701 000	704 000	741 000	800 000
Operating Profit	−796 000	169 000	168 000	126 000
Financial Income	3 000	0	1 000	5 000
Financial Costs	19 000	14 000	29 000	32 000
Financial Balance	−16 000	−14 000	−28 000	−27 000
Dividends	0	0	0	0
Net Income	−812 000	155 000	141 000	100 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 618 000	6 618 000	6 618 000	6 618 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	6 618 000	6 618 000	6 618 000	6 618 000
Total Fiancial Fixed Assets	550 000	550 000	447 000	290 000
Total Fixed Assets	7 168 000	7 168 000	7 064 000	6 908 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 364 000	1 310 000	1 231 000	1 206 000
Total Current Assets	1 364 000	1 325 000	1 243 000	1 209 000
Total Assets	8 532 000	8 493 000	8 307 000	8 117 000
Total Equity	3 626 000	4 438 000	4 283 000	4 142 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 332 000	3 458 000	3 553 000	3 662 000
Creditors	1 004 000	0	2 000	1 000
Unpaid Taxes	3 000	3 000	2 000	3 000
Dividends	0	0	0	0
Other Current Debt	17 000	44 000	20 000	19 000
Total Current Debt	1 024 000	47 000	24 000	23 000
Total Equity and Debt	8 532 000	8 493 000	8 307 000	8 117 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−22,39 %	3,49 %	3,29 %	2,41 %
Debt-to-Equity Ratio	0,92	0,78	0,83	0,88
Operating Profit Margin	−87,96 %	19,38 %	18,48 %	13,61 %
Current Ratio	1,33	28,19	51,79	52,57
Quick Ratio	1,33	28,19	51,79	52,57
Equity Ratio	0,42	0,52	0,52	0,51
Gross Profit Margin	100 %	100 %	100 %	100 %