BRØDR. ANDERSEN AS

9514 ALTA

Finances

Share Ownership

Return on Equity

−55,12 %

Current Ratio

2,44

Debt-to-Equity Ratio

2,98

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 560 000	60 543 000	38 484 000	33 225 000
Net Income	−1 038 000	−178 000	1 484 000	−780 000
Total Assets	8 903 000	17 710 000	17 355 000	21 862 000
Total Equity	1 883 000	2 921 000	3 099 000	1 615 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 560 000	60 543 000	38 484 000	33 225 000
Expenditure	2 653 000	60 328 000	35 932 000	33 494 000
Operating Profit	−1 093 000	214 000	2 552 000	−270 000
Financial Income	3 000	38 000	51 000	59 000
Financial Costs	241 000	488 000	695 000	569 000
Financial Balance	−238 000	−450 000	−644 000	−510 000
Earnings Before Tax	−1 331 000	−236 000	1 908 000	−780 000
Tax	−293 000	−58 000	424 000	1 000
Net Income	−1 038 000	−178 000	1 484 000	−780 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	5 459 000	3 182 000	3 952 000	7 274 000
Total Current Assets	3 444 000	14 529 000	13 404 000	14 588 000
Total Assets	8 903 000	17 710 000	17 355 000	21 862 000
Total Retained Equity	983 000	2 021 000	2 199 000	715 000
Total Equity	1 883 000	2 921 000	3 099 000	1 615 000
Total Long-Term Debt	5 607 000	4 871 000	3 545 000	5 656 000
Total Current Debt	1 412 000	9 918 000	10 711 000	14 591 000
Total Equity and Debt	8 903 000	17 710 000	17 355 000	21 862 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 425 000	59 938 000	37 644 000	31 940 000
Other Income	135 000	605 000	839 000	1 284 000
Revenue	1 560 000	60 543 000	38 484 000	33 225 000
Cost of Goods Sold	1 993 000	51 720 000	28 072 000	24 607 000
Salary Costs	11 000	3 868 000	3 393 000	3 205 000
Depreciation	117 000	653 000	746 000	1 144 000
Impairment	0	0	0	0
Expenditure	2 653 000	60 328 000	35 932 000	33 494 000
Operating Profit	−1 093 000	214 000	2 552 000	−270 000
Financial Income	3 000	38 000	51 000	59 000
Financial Costs	241 000	488 000	695 000	569 000
Financial Balance	−238 000	−450 000	−644 000	−510 000
Dividends	0	0	0	0
Net Income	−1 038 000	−178 000	1 484 000	−780 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 043 000	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	789 000	1 081 000	2 763 000	5 235 000
Total Tangible Assets	2 832 000	1 081 000	2 763 000	5 235 000
Total Fiancial Fixed Assets	2 627 000	2 100 000	1 188 000	2 039 000
Total Fixed Assets	5 459 000	3 182 000	3 952 000	7 274 000
Stock	2 492 000	4 103 000	10 055 000	11 215 000
Total Investments	0	0	0	0
Cash, Bank	30 000	8 000	115 000	118 000
Total Current Assets	3 444 000	14 529 000	13 404 000	14 588 000
Total Assets	8 903 000	17 710 000	17 355 000	21 862 000
Total Equity	1 883 000	2 921 000	3 099 000	1 615 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 607 000	4 871 000	3 545 000	5 656 000
Creditors	579 000	5 275 000	2 983 000	3 322 000
Unpaid Taxes	66 000	683 000	626 000	90 000
Dividends	0	0	0	0
Other Current Debt	51 000	442 000	522 000	429 000
Total Current Debt	1 412 000	9 918 000	10 711 000	14 591 000
Total Equity and Debt	8 903 000	17 710 000	17 355 000	21 862 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−55,12 %	−6,09 %	47,89 %	−48,3 %
Debt-to-Equity Ratio	2,98	1,67	1,14	3,5
Operating Profit Margin	−70,06 %	0,35 %	6,63 %	−0,81 %
Current Ratio	2,44	1,46	1,25	1
Quick Ratio	−3,19	2,5	20,43	4,32
Equity Ratio	0,21	0,16	0,18	0,07
Gross Profit Margin	−27,76 %	14,57 %	27,06 %	25,94 %