BR-BYGGTAKST AS

9404 HARSTAD

Finances

Share Ownership

Return on Equity

82,22 %

Current Ratio

1,71

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	447 000	285 000	358 000	629 000
Net Income	37 000	35 000	−19 000	30 000
Total Assets	108 000	122 000	56 000	62 000
Total Equity	45 000	7 000	−28 000	−9 000

Income (NOK)	2022	2021	2020	2019
Revenue	447 000	285 000	358 000	629 000
Expenditure	409 000	251 000	377 000	598 000
Operating Profit	37 000	34 000	−19 000	30 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	1 000	0	0
Earnings Before Tax	37 000	35 000	−19 000	30 000
Tax	0	0	0	0
Net Income	37 000	35 000	−19 000	30 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	7 000
Total Current Assets	108 000	122 000	56 000	55 000
Total Assets	108 000	122 000	56 000	62 000
Total Retained Equity	−55 000	−93 000	−128 000	−109 000
Total Equity	45 000	7 000	−28 000	−9 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	63 000	115 000	84 000	71 000
Total Equity and Debt	108 000	122 000	56 000	62 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	447 000	285 000	358 000	629 000
Other Income	0	0	0	0
Revenue	447 000	285 000	358 000	629 000
Cost of Goods Sold	0	0	0	0
Salary Costs	180 000	87 000	212 000	434 000
Depreciation	0	0	7 000	6 000
Impairment	0	0	0	0
Expenditure	409 000	251 000	377 000	598 000
Operating Profit	37 000	34 000	−19 000	30 000
Financial Income	0	1 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	1 000	0	0
Dividends	0	0	0	0
Net Income	37 000	35 000	−19 000	30 000

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	7 000
Total Tangible Assets	0	0	0	7 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	7 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	65 000	98 000	31 000	21 000
Total Current Assets	108 000	122 000	56 000	55 000
Total Assets	108 000	122 000	56 000	62 000
Total Equity	45 000	7 000	−28 000	−9 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	15 000	26 000	4 000	4 000
Unpaid Taxes	19 000	19 000	14 000	20 000
Dividends	0	0	0	0
Other Current Debt	29 000	70 000	65 000	46 000
Total Current Debt	63 000	115 000	84 000	71 000
Total Equity and Debt	108 000	122 000	56 000	62 000

Financial indicators	2022	2021	2020	2019
Return on Equity	82,22 %	500 %	67,86 %	−333,33 %
Debt-to-Equity Ratio	0	0	−0	−0
Operating Profit Margin	8,28 %	11,93 %	−5,31 %	4,77 %
Current Ratio	1,71	1,06	0,67	0,77
Quick Ratio	1,71	1,06	0,67	0,77
Equity Ratio	0,42	0,06	−0,5	−0,15
Gross Profit Margin	100 %	100 %	100 %	100 %