BRATSBERGVEGEN 2 AS

7031 TRONDHEIM

Finances

Share Ownership

Return on Equity

−178,52 %

Current Ratio

0,86

Debt-to-Equity Ratio

159,87

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 588 000	7 223 000	0	0
Net Income	−1 571 000	894 000	0	0
Total Assets	145 962 000	147 810 000	101 000	101 000
Total Equity	880 000	995 000	101 000	101 000

Income (NOK)	2022	2021
Revenue	10 588 000	7 223 000
Expenditure	6 975 000	4 737 000
Operating Profit	3 612 000	2 486 000
Financial Income	0	0
Financial Costs	5 626 000	1 341 000
Financial Balance	−5 626 000	−1 341 000
Earnings Before Tax	−2 013 000	1 145 000
Tax	−443 000	251 000
Net Income	−1 571 000	894 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	142 194 000	145 570 000	0	0
Total Current Assets	3 769 000	2 240 000	101 000	101 000
Total Assets	145 962 000	147 810 000	101 000	101 000
Total Retained Equity	779 000	894 000	0	0
Total Equity	880 000	995 000	101 000	101 000
Total Long-Term Debt	140 687 000	146 267 000	0	0
Total Current Debt	4 396 000	548 000	0	0
Total Equity and Debt	145 962 000	147 810 000	101 000	101 000

Cash flow (NOK)	2022	2021
Sales Income	0	0
Other Income	10 588 000	7 223 000
Revenue	10 588 000	7 223 000
Cost of Goods Sold	0	0
Salary Costs	0	0
Depreciation	5 755 000	4 316 000
Impairment	0	0
Expenditure	6 975 000	4 737 000
Operating Profit	3 612 000	2 486 000
Financial Income	0	0
Financial Costs	5 626 000	1 341 000
Financial Balance	−5 626 000	−1 341 000
Dividends	0	0
Net Income	−1 571 000	894 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	142 194 000	145 570 000	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	142 194 000	145 570 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	142 194 000	145 570 000	0	0
Stock	1 454 000	441 000	0	0
Total Investments	0	0	0	0
Cash, Bank	0	412 000	0	0
Total Current Assets	3 769 000	2 240 000	101 000	101 000
Total Assets	145 962 000	147 810 000	101 000	101 000
Total Equity	880 000	995 000	101 000	101 000
Short-Term Group Debt	4 000	0	0	0
Total Long-Term Debt	140 687 000	146 267 000	0	0
Creditors	341 000	283 000	0	0
Unpaid Taxes	177 000	191 000	0	0
Dividends	0	0	0	0
Other Current Debt	3 873 000	74 000	0	0
Total Current Debt	4 396 000	548 000	0	0
Total Equity and Debt	145 962 000	147 810 000	101 000	101 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−178,52 %	89,85 %	0 %	0 %
Debt-to-Equity Ratio	159,87	147	0	0
Operating Profit Margin	34,11 %	34,42 %	-	-
Current Ratio	0,86	4,09	-	-
Quick Ratio	1,28	20,93	-	-
Equity Ratio	0,01	0,01	1	1
Gross Profit Margin	100 %	100 %	-	-