BRØDR LONDON TRADING AS

1360 FORNEBU

Finances

Share Ownership

Return on Equity

6,66 %

Current Ratio

2,13

Debt-to-Equity Ratio

−1,37

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 578 000	16 314 000	14 340 000	15 957 000
Net Income	−1 145 000	735 000	−1 134 000	438 000
Total Assets	11 923 000	13 003 000	13 797 000	15 531 000
Total Equity	−17 188 000	−16 043 000	−16 778 000	−15 645 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 578 000	16 314 000	14 340 000	15 957 000
Expenditure	12 553 000	15 362 000	14 747 000	15 912 000
Operating Profit	−975 000	951 000	−406 000	45 000
Financial Income	707 000	207 000	148 000	743 000
Financial Costs	877 000	423 000	875 000	350 000
Financial Balance	−170 000	−216 000	−727 000	393 000
Earnings Before Tax	−1 145 000	735 000	−1 134 000	438 000
Tax	0	0	0	0
Net Income	−1 145 000	735 000	−1 134 000	438 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	11 923 000	13 003 000	13 797 000	15 531 000
Total Assets	11 923 000	13 003 000	13 797 000	15 531 000
Total Retained Equity	−18 744 000	−17 599 000	−18 334 000	−17 200 000
Total Equity	−17 188 000	−16 043 000	−16 778 000	−15 645 000
Total Long-Term Debt	23 513 000	23 513 000	23 513 000	23 513 000
Total Current Debt	5 598 000	5 534 000	7 062 000	7 663 000
Total Equity and Debt	11 923 000	13 003 000	13 797 000	15 531 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	11 578 000	16 314 000	14 340 000	15 957 000
Other Income	0	0	0	0
Revenue	11 578 000	16 314 000	14 340 000	15 957 000
Cost of Goods Sold	10 677 000	13 056 000	12 409 000	13 507 000
Salary Costs	628 000	627 000	623 000	610 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	12 553 000	15 362 000	14 747 000	15 912 000
Operating Profit	−975 000	951 000	−406 000	45 000
Financial Income	707 000	207 000	148 000	743 000
Financial Costs	877 000	423 000	875 000	350 000
Financial Balance	−170 000	−216 000	−727 000	393 000
Dividends	0	0	0	0
Net Income	−1 145 000	735 000	−1 134 000	438 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	1 577 000	1 271 000
Total Investments	5 351 000	5 577 000	5 374 000	5 226 000
Cash, Bank	5 556 000	5 190 000	2 143 000	3 319 000
Total Current Assets	11 923 000	13 003 000	13 797 000	15 531 000
Total Assets	11 923 000	13 003 000	13 797 000	15 531 000
Total Equity	−17 188 000	−16 043 000	−16 778 000	−15 645 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 513 000	23 513 000	23 513 000	23 513 000
Creditors	175 000	0	1 298 000	1 056 000
Unpaid Taxes	41 000	49 000	51 000	42 000
Dividends	0	0	0	0
Other Current Debt	937 000	658 000	468 000	1 674 000
Total Current Debt	5 598 000	5 534 000	7 062 000	7 663 000
Total Equity and Debt	11 923 000	13 003 000	13 797 000	15 531 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,66 %	−4,58 %	6,76 %	−2,8 %
Debt-to-Equity Ratio	−1,37	−1,47	−1,4	−1,5
Operating Profit Margin	−8,42 %	5,83 %	−2,83 %	0,28 %
Current Ratio	2,13	2,35	1,95	2,03
Quick Ratio	2,13	2,35	2,52	2,43
Equity Ratio	−1,44	−1,23	−1,22	−1,01
Gross Profit Margin	7,78 %	19,97 %	13,47 %	15,35 %