BRYGGJA BUTIKKEIENDOM AS

6711 BRYGGJA

Finances

Share Ownership

Return on Equity

19 %

Current Ratio

1,62

Debt-to-Equity Ratio

2,59

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 326 000	1 342 000	1 300 000	1 199 000
Net Income	530 000	534 000	474 000	284 000
Total Assets	10 906 000	10 280 000	10 245 000	10 272 000
Total Equity	2 789 000	2 259 000	1 725 000	1 250 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 326 000	1 342 000	1 300 000	1 199 000
Expenditure	298 000	325 000	335 000	439 000
Operating Profit	1 028 000	1 016 000	965 000	761 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	350 000	333 000	359 000	399 000
Financial Balance	−348 000	−331 000	−357 000	−397 000
Earnings Before Tax	680 000	685 000	608 000	364 000
Tax	150 000	151 000	134 000	80 000
Net Income	530 000	534 000	474 000	284 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 450 000	8 984 000	9 192 000	9 368 000
Total Current Assets	1 457 000	1 297 000	1 053 000	904 000
Total Assets	10 906 000	10 280 000	10 245 000	10 272 000
Total Retained Equity	2 453 000	1 923 000	1 389 000	915 000
Total Equity	2 789 000	2 259 000	1 725 000	1 250 000
Total Long-Term Debt	7 218 000	7 747 000	8 276 000	8 790 000
Total Current Debt	900 000	275 000	245 000	232 000
Total Equity and Debt	10 906 000	10 280 000	10 245 000	10 272 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 154 000	1 192 000	1 126 000	1 059 000
Other Income	173 000	150 000	174 000	140 000
Revenue	1 326 000	1 342 000	1 300 000	1 199 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	208 000	208 000	208 000	305 000
Impairment	0	0	0	0
Expenditure	298 000	325 000	335 000	439 000
Operating Profit	1 028 000	1 016 000	965 000	761 000
Financial Income	2 000	2 000	2 000	2 000
Financial Costs	350 000	333 000	359 000	399 000
Financial Balance	−348 000	−331 000	−357 000	−397 000
Dividends	0	0	0	0
Net Income	530 000	534 000	474 000	284 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	9 450 000	8 984 000	9 192 000	9 368 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	9 450 000	8 984 000	9 192 000	9 368 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 450 000	8 984 000	9 192 000	9 368 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 255 000	1 160 000	891 000	869 000
Total Current Assets	1 457 000	1 297 000	1 053 000	904 000
Total Assets	10 906 000	10 280 000	10 245 000	10 272 000
Total Equity	2 789 000	2 259 000	1 725 000	1 250 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 218 000	7 747 000	8 276 000	8 790 000
Creditors	679 000	15 000	9 000	7 000
Unpaid Taxes	0	40 000	39 000	42 000
Dividends	0	0	0	0
Other Current Debt	82 000	72 000	74 000	95 000
Total Current Debt	900 000	275 000	245 000	232 000
Total Equity and Debt	10 906 000	10 280 000	10 245 000	10 272 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19 %	23,64 %	27,48 %	22,72 %
Debt-to-Equity Ratio	2,59	3,43	4,8	7,03
Operating Profit Margin	77,53 %	75,71 %	74,23 %	63,47 %
Current Ratio	1,62	4,72	4,3	3,9
Quick Ratio	1,62	4,72	4,3	3,9
Equity Ratio	0,26	0,22	0,17	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %