BRÆK EGG & BALL AS

7288 SOKNEDAL

Finances

Share Ownership

Return on Equity

−6,84 %

Current Ratio

0,02

Debt-to-Equity Ratio

−1,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	432 000	444 000	444 000	516 000
Net Income	153 000	153 000	141 000	937 000
Total Assets	1 946 000	2 094 000	2 237 000	2 376 000
Total Equity	−2 237 000	−2 390 000	−2 542 000	−2 683 000

Income (NOK)	2022	2021	2020	2019
Revenue	432 000	444 000	444 000	516 000
Expenditure	130 000	143 000	135 000	151 000
Operating Profit	302 000	300 000	310 000	365 000
Financial Income	0	0	0	0
Financial Costs	106 000	105 000	129 000	257 000
Financial Balance	−106 000	−105 000	−129 000	−257 000
Earnings Before Tax	196 000	196 000	181 000	108 000
Tax	43 000	43 000	40 000	−829 000
Net Income	153 000	153 000	141 000	937 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 915 000	2 060 000	2 209 000	2 357 000
Total Current Assets	31 000	34 000	28 000	19 000
Total Assets	1 946 000	2 094 000	2 237 000	2 376 000
Total Retained Equity	−2 337 000	−2 490 000	−2 642 000	−2 783 000
Total Equity	−2 237 000	−2 390 000	−2 542 000	−2 683 000
Total Long-Term Debt	2 319 000	2 621 000	2 916 000	3 192 000
Total Current Debt	1 864 000	1 863 000	1 863 000	1 867 000
Total Equity and Debt	1 946 000	2 094 000	2 237 000	2 376 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	344 000
Other Income	432 000	444 000	444 000	172 000
Revenue	432 000	444 000	444 000	516 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	102 000	105 000	109 000	118 000
Impairment	0	0	0	0
Expenditure	130 000	143 000	135 000	151 000
Operating Profit	302 000	300 000	310 000	365 000
Financial Income	0	0	0	0
Financial Costs	106 000	105 000	129 000	257 000
Financial Balance	−106 000	−105 000	−129 000	−257 000
Dividends	0	0	0	0
Net Income	153 000	153 000	141 000	937 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	703 000	747 000	790 000	829 000
Real Eastate	1 211 000	1 314 000	1 419 000	1 527 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 211 000	1 314 000	1 419 000	1 527 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 915 000	2 060 000	2 209 000	2 357 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	25 000	34 000	22 000	19 000
Total Current Assets	31 000	34 000	28 000	19 000
Total Assets	1 946 000	2 094 000	2 237 000	2 376 000
Total Equity	−2 237 000	−2 390 000	−2 542 000	−2 683 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 319 000	2 621 000	2 916 000	3 192 000
Creditors	1 000	1 000	0	0
Unpaid Taxes	18 000	18 000	18 000	21 000
Dividends	0	0	0	0
Other Current Debt	1 845 000	1 843 000	1 844 000	1 846 000
Total Current Debt	1 864 000	1 863 000	1 863 000	1 867 000
Total Equity and Debt	1 946 000	2 094 000	2 237 000	2 376 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−6,84 %	−6,4 %	−5,55 %	−34,92 %
Debt-to-Equity Ratio	−1,04	−1,1	−1,15	−1,19
Operating Profit Margin	69,91 %	67,57 %	69,82 %	70,74 %
Current Ratio	0,02	0,02	0,02	0,01
Quick Ratio	0,02	0,02	0,02	0,01
Equity Ratio	−1,15	−1,14	−1,14	−1,13
Gross Profit Margin	100 %	100 %	100 %	100 %