BREIVIKTUNET AS

6650 SURNADAL

Finances

Share Ownership

Return on Equity

−7,01 %

Current Ratio

0,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	325 000	331 000	336 000	313 000
Net Income	−667 000	−1 349 000	−352 000	−499 000
Total Assets	37 943 000	39 083 000	39 680 000	41 103 000
Total Equity	9 509 000	9 759 000	9 973 000	10 187 000

Income (NOK)	2022	2021	2020	2019
Revenue	325 000	331 000	336 000	313 000
Expenditure	483 000	1 758 000	395 000	171 000
Operating Profit	−158 000	−1 427 000	−60 000	142 000
Financial Income	0	0	0	0
Financial Costs	626 000	242 000	332 000	783 000
Financial Balance	−626 000	−242 000	−332 000	−783 000
Earnings Before Tax	−785 000	−1 669 000	−391 000	−640 000
Tax	−118 000	−320 000	−39 000	−141 000
Net Income	−667 000	−1 349 000	−352 000	−499 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 385 000	37 606 000	39 161 000	39 375 000
Total Current Assets	559 000	1 477 000	519 000	1 728 000
Total Assets	37 943 000	39 083 000	39 680 000	41 103 000
Total Retained Equity	−621 000	−371 000	−157 000	57 000
Total Equity	9 509 000	9 759 000	9 973 000	10 187 000
Total Long-Term Debt	0	0	0	30 130 000
Total Current Debt	28 434 000	29 324 000	29 707 000	786 000
Total Equity and Debt	37 943 000	39 083 000	39 680 000	41 103 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	325 000	331 000	333 000	313 000
Other Income	0	1 000	3 000	0
Revenue	325 000	331 000	336 000	313 000
Cost of Goods Sold	0	0	2 000	0
Salary Costs	0	0	0	0
Depreciation	250 000	214 000	214 000	0
Impairment	0	0	0	0
Expenditure	483 000	1 758 000	395 000	171 000
Operating Profit	−158 000	−1 427 000	−60 000	142 000
Financial Income	0	0	0	0
Financial Costs	626 000	242 000	332 000	783 000
Financial Balance	−626 000	−242 000	−332 000	−783 000
Dividends	0	0	0	0
Net Income	−667 000	−1 349 000	−352 000	−499 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	37 385 000	37 606 000	39 161 000	39 375 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	37 385 000	37 606 000	39 161 000	39 375 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	37 385 000	37 606 000	39 161 000	39 375 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	0	0	9 000	1 161 000
Total Current Assets	559 000	1 477 000	519 000	1 728 000
Total Assets	37 943 000	39 083 000	39 680 000	41 103 000
Total Equity	9 509 000	9 759 000	9 973 000	10 187 000
Short-Term Group Debt	28 412 000	29 300 000	29 679 000	786 000
Total Long-Term Debt	0	0	0	30 130 000
Creditors	1 000	19 000	25 000	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	21 000	4 000	4 000	0
Total Current Debt	28 434 000	29 324 000	29 707 000	786 000
Total Equity and Debt	37 943 000	39 083 000	39 680 000	41 103 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−7,01 %	−13,82 %	−3,53 %	−4,9 %
Debt-to-Equity Ratio	0	0	0	2,96
Operating Profit Margin	−48,62 %	−431,12 %	−17,86 %	45,37 %
Current Ratio	0,02	0,05	0,02	2,2
Quick Ratio	0,02	0,05	0,02	2,2
Equity Ratio	0,25	0,25	0,25	0,25
Gross Profit Margin	100 %	100 %	99,4 %	100 %