BRÆKKE BYGG AS

2385 BRUMUNDDAL

Finances

Share Ownership

Return on Equity

5,95 %

Current Ratio

22,18

Debt-to-Equity Ratio

0,02

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 694 000	3 245 000	2 466 000	4 028 000
Net Income	240 000	637 000	−154 000	463 000
Total Assets	4 274 000	4 332 000	3 435 000	3 661 000
Total Equity	4 032 000	3 792 000	3 155 000	3 309 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 694 000	3 245 000	2 466 000	4 028 000
Expenditure	1 416 000	2 434 000	2 673 000	3 360 000
Operating Profit	278 000	811 000	−207 000	669 000
Financial Income	30 000	6 000	9 000	9 000
Financial Costs	0	0	1 000	84 000
Financial Balance	30 000	6 000	8 000	−75 000
Earnings Before Tax	308 000	817 000	−198 000	593 000
Tax	68 000	180 000	−44 000	131 000
Net Income	240 000	637 000	−154 000	463 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	592 000	136 000	256 000	256 000
Total Current Assets	3 682 000	4 196 000	3 179 000	3 405 000
Total Assets	4 274 000	4 332 000	3 435 000	3 661 000
Total Retained Equity	3 932 000	3 692 000	3 055 000	3 209 000
Total Equity	4 032 000	3 792 000	3 155 000	3 309 000
Total Long-Term Debt	75 000	17 000	20 000	9 000
Total Current Debt	166 000	523 000	260 000	343 000
Total Equity and Debt	4 274 000	4 332 000	3 435 000	3 661 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 437 000	3 201 000	2 466 000	4 028 000
Other Income	258 000	45 000	0	0
Revenue	1 694 000	3 245 000	2 466 000	4 028 000
Cost of Goods Sold	608 000	1 141 000	1 823 000	2 381 000
Salary Costs	420 000	754 000	543 000	486 000
Depreciation	71 000	77 000	0	159 000
Impairment	0	0	0	0
Expenditure	1 416 000	2 434 000	2 673 000	3 360 000
Operating Profit	278 000	811 000	−207 000	669 000
Financial Income	30 000	6 000	9 000	9 000
Financial Costs	0	0	1 000	84 000
Financial Balance	30 000	6 000	8 000	−75 000
Dividends	0	0	0	0
Net Income	240 000	637 000	−154 000	463 000

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	592 000	136 000	256 000	256 000
Total Tangible Assets	592 000	136 000	256 000	256 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	592 000	136 000	256 000	256 000
Stock	0	0	2 650 000	1 255 000
Total Investments	0	0	0	0
Cash, Bank	3 652 000	4 031 000	352 000	2 138 000
Total Current Assets	3 682 000	4 196 000	3 179 000	3 405 000
Total Assets	4 274 000	4 332 000	3 435 000	3 661 000
Total Equity	4 032 000	3 792 000	3 155 000	3 309 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	75 000	17 000	20 000	9 000
Creditors	54 000	152 000	104 000	125 000
Unpaid Taxes	60 000	115 000	106 000	94 000
Dividends	0	0	0	0
Other Current Debt	43 000	73 000	50 000	45 000
Total Current Debt	166 000	523 000	260 000	343 000
Total Equity and Debt	4 274 000	4 332 000	3 435 000	3 661 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,95 %	16,8 %	−4,88 %	13,99 %
Debt-to-Equity Ratio	0,02	0	0,01	0
Operating Profit Margin	16,41 %	24,99 %	−8,39 %	16,61 %
Current Ratio	22,18	8,02	12,23	9,93
Quick Ratio	22,18	8,02	−1,33	−3,73
Equity Ratio	0,94	0,88	0,92	0,9
Gross Profit Margin	64,11 %	64,84 %	26,07 %	40,89 %