BRO BYGG AS

1182 OSLO

Finances

Share Ownership

Return on Equity

1,78 %

Current Ratio

0,28

Debt-to-Equity Ratio

0,63

Key figures (NOK)	2022	2021	2020	2019
Revenue	431 000	380 000	409 000	573 000
Net Income	84 000	−9 000	21 000	49 000
Total Assets	8 416 000	8 400 000	8 716 000	8 843 000
Total Equity	4 722 000	5 176 000	5 193 000	5 181 000

Income (NOK)	2022	2021	2020	2019
Revenue	431 000	380 000	409 000	573 000
Expenditure	205 000	277 000	277 000	395 000
Operating Profit	226 000	103 000	133 000	178 000
Financial Income	0	0	0	0
Financial Costs	118 000	100 000	104 000	122 000
Financial Balance	−118 000	−100 000	−104 000	−122 000
Earnings Before Tax	108 000	3 000	29 000	56 000
Tax	24 000	12 000	8 000	7 000
Net Income	84 000	−9 000	21 000	49 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	8 216 000	8 272 000	8 550 000	8 358 000
Total Current Assets	201 000	128 000	166 000	485 000
Total Assets	8 416 000	8 400 000	8 716 000	8 843 000
Total Retained Equity	2 373 000	2 826 000	2 843 000	2 831 000
Total Equity	4 722 000	5 176 000	5 193 000	5 181 000
Total Long-Term Debt	2 983 000	3 097 000	3 233 000	3 330 000
Total Current Debt	711 000	127 000	291 000	332 000
Total Equity and Debt	8 416 000	8 400 000	8 716 000	8 843 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	431 000	405 000	−28 000	102 000
Other Income	0	−26 000	437 000	471 000
Revenue	431 000	380 000	409 000	573 000
Cost of Goods Sold	0	0	28 000	55 000
Salary Costs	0	0	0	−400 000
Depreciation	43 000	53 000	53 000	123 000
Impairment	0	0	0	0
Expenditure	205 000	277 000	277 000	395 000
Operating Profit	226 000	103 000	133 000	178 000
Financial Income	0	0	0	0
Financial Costs	118 000	100 000	104 000	122 000
Financial Balance	−118 000	−100 000	−104 000	−122 000
Dividends	500 000	0	0	0
Net Income	84 000	−9 000	21 000	49 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	8 182 000	8 093 000	8 093 000	7 943 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	33 000	76 000	130 000	183 000
Total Tangible Assets	8 216 000	8 169 000	8 223 000	8 126 000
Total Fiancial Fixed Assets	0	103 000	328 000	232 000
Total Fixed Assets	8 216 000	8 272 000	8 550 000	8 358 000
Stock	83 000	83 000	83 000	110 000
Total Investments	0	0	0	0
Cash, Bank	0	14 000	0	6 000
Total Current Assets	201 000	128 000	166 000	485 000
Total Assets	8 416 000	8 400 000	8 716 000	8 843 000
Total Equity	4 722 000	5 176 000	5 193 000	5 181 000
Short-Term Group Debt	114 000	298 000	244 000	130 000
Total Long-Term Debt	2 983 000	3 097 000	3 233 000	3 330 000
Creditors	87 000	68 000	42 000	71 000
Unpaid Taxes	5 000	31 000	0	9 000
Dividends	500 000	0	0	0
Other Current Debt	6 000	−269 000	4 000	122 000
Total Current Debt	711 000	127 000	291 000	332 000
Total Equity and Debt	8 416 000	8 400 000	8 716 000	8 843 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,78 %	−0,17 %	0,4 %	0,95 %
Debt-to-Equity Ratio	0,63	0,6	0,62	0,64
Operating Profit Margin	52,44 %	27,11 %	32,52 %	31,06 %
Current Ratio	0,28	1,01	0,57	1,46
Quick Ratio	0,32	2,91	0,8	2,18
Equity Ratio	0,56	0,62	0,6	0,59
Gross Profit Margin	100 %	100 %	93,15 %	90,4 %