BRÆKKEN MASKIN & TRANSPORT AS

8665 MOSJØEN

Finances

Share Ownership

Return on Equity

3,41 %

Current Ratio

1,64

Debt-to-Equity Ratio

1,83

Key figures (NOK)	2022	2021	2020	2019
Revenue	26 082 000	21 990 000	19 507 000	18 230 000
Net Income	115 000	350 000	319 000	236 000
Total Assets	14 903 000	9 078 000	8 158 000	6 901 000
Total Equity	3 370 000	3 255 000	2 906 000	2 587 000

Income (NOK)	2022	2021	2020	2019
Revenue	26 082 000	21 990 000	19 507 000	18 230 000
Expenditure	25 791 000	21 455 000	19 011 000	17 872 000
Operating Profit	291 000	536 000	496 000	358 000
Financial Income	0	0	0	0
Financial Costs	144 000	87 000	88 000	56 000
Financial Balance	−144 000	−87 000	−88 000	−56 000
Earnings Before Tax	147 000	448 000	409 000	302 000
Tax	32 000	99 000	90 000	66 000
Net Income	115 000	350 000	319 000	236 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 085 000	2 645 000	3 119 000	2 118 000
Total Current Assets	8 819 000	6 434 000	5 039 000	4 783 000
Total Assets	14 903 000	9 078 000	8 158 000	6 901 000
Total Retained Equity	2 470 000	2 355 000	2 006 000	1 687 000
Total Equity	3 370 000	3 255 000	2 906 000	2 587 000
Total Long-Term Debt	6 162 000	1 901 000	2 262 000	2 482 000
Total Current Debt	5 371 000	3 921 000	2 990 000	1 832 000
Total Equity and Debt	14 903 000	9 078 000	8 158 000	6 901 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	26 082 000	21 928 000	19 507 000	18 172 000
Other Income	0	62 000	0	58 000
Revenue	26 082 000	21 990 000	19 507 000	18 230 000
Cost of Goods Sold	5 177 000	2 683 000	656 000	1 427 000
Salary Costs	8 180 000	7 359 000	7 600 000	6 111 000
Depreciation	658 000	648 000	545 000	382 000
Impairment	0	0	0	0
Expenditure	25 791 000	21 455 000	19 011 000	17 872 000
Operating Profit	291 000	536 000	496 000	358 000
Financial Income	0	0	0	0
Financial Costs	144 000	87 000	88 000	56 000
Financial Balance	−144 000	−87 000	−88 000	−56 000
Dividends	0	0	0	0
Net Income	115 000	350 000	319 000	236 000

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	6 085 000	2 645 000	3 119 000	2 118 000
Total Tangible Assets	6 085 000	2 645 000	3 119 000	2 118 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	6 085 000	2 645 000	3 119 000	2 118 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	160 000	539 000	827 000	2 181 000
Total Current Assets	8 819 000	6 434 000	5 039 000	4 783 000
Total Assets	14 903 000	9 078 000	8 158 000	6 901 000
Total Equity	3 370 000	3 255 000	2 906 000	2 587 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 162 000	1 901 000	2 262 000	2 482 000
Creditors	2 521 000	1 071 000	978 000	369 000
Unpaid Taxes	570 000	1 307 000	763 000	637 000
Dividends	0	0	0	0
Other Current Debt	1 466 000	1 441 000	1 207 000	801 000
Total Current Debt	5 371 000	3 921 000	2 990 000	1 832 000
Total Equity and Debt	14 903 000	9 078 000	8 158 000	6 901 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,41 %	10,75 %	10,98 %	9,12 %
Debt-to-Equity Ratio	1,83	0,58	0,78	0,96
Operating Profit Margin	1,12 %	2,44 %	2,54 %	1,96 %
Current Ratio	1,64	1,64	1,69	2,61
Quick Ratio	1,64	1,64	1,69	2,61
Equity Ratio	0,23	0,36	0,36	0,37
Gross Profit Margin	80,15 %	87,8 %	96,64 %	92,17 %