BRITANNIATORGET SAMEIE

0179 OSLO

Finances

Share Ownership

Return on Equity

−102,86 %

Current Ratio

1,49

Debt-to-Equity Ratio

6,52

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 264 000	1 234 000	1 155 000	1 621 000
Net Income	−108 000	107 000	111 000	290 000
Total Assets	1 078 000	1 300 000	254 000	215 000
Total Equity	105 000	213 000	106 000	−5 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 264 000	1 234 000	1 155 000	1 621 000
Expenditure	1 338 000	1 115 000	1 050 000	1 333 000
Operating Profit	−74 000	119 000	105 000	288 000
Financial Income	1 000	1 000	5 000	2 000
Financial Costs	35 000	13 000	0	0
Financial Balance	−34 000	−12 000	5 000	2 000
Earnings Before Tax	−108 000	107 000	111 000	290 000
Tax	0	0	0	0
Net Income	−108 000	107 000	111 000	290 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	646 000	462 000	0	0
Total Current Assets	432 000	839 000	254 000	215 000
Total Assets	1 078 000	1 300 000	254 000	215 000
Total Retained Equity	105 000	213 000	106 000	−5 000
Total Equity	105 000	213 000	106 000	−5 000
Total Long-Term Debt	685 000	696 000	0	0
Total Current Debt	289 000	392 000	148 000	220 000
Total Equity and Debt	1 078 000	1 300 000	254 000	215 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 264 000	1 234 000	1 155 000	1 621 000
Revenue	1 264 000	1 234 000	1 155 000	1 621 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	46 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 338 000	1 115 000	1 050 000	1 333 000
Operating Profit	−74 000	119 000	105 000	288 000
Financial Income	1 000	1 000	5 000	2 000
Financial Costs	35 000	13 000	0	0
Financial Balance	−34 000	−12 000	5 000	2 000
Dividends	0	0	0	0
Net Income	−108 000	107 000	111 000	290 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	646 000	462 000	0	0
Total Tangible Assets	646 000	462 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	646 000	462 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	412 000	756 000	209 000	105 000
Total Current Assets	432 000	839 000	254 000	215 000
Total Assets	1 078 000	1 300 000	254 000	215 000
Total Equity	105 000	213 000	106 000	−5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	685 000	696 000	0	0
Creditors	255 000	303 000	52 000	219 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	34 000	89 000	96 000	1 000
Total Current Debt	289 000	392 000	148 000	220 000
Total Equity and Debt	1 078 000	1 300 000	254 000	215 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−102,86 %	50,23 %	104,72 %	−5 800 %
Debt-to-Equity Ratio	6,52	3,27	0	−0
Operating Profit Margin	−5,85 %	9,64 %	9,09 %	17,77 %
Current Ratio	1,49	2,14	1,72	0,98
Quick Ratio	1,49	2,14	1,72	0,98
Equity Ratio	0,1	0,16	0,42	−0,02
Gross Profit Margin	100 %	100 %	100 %	100 %