BRANDSTORP FORVALTNING AS

1718 GREÅKER

Finances

Share Ownership

Return on Equity

−9,48 %

Current Ratio

N/A

Debt-to-Equity Ratio

7,13

Key figures (NOK)	2022	2021	2020	2019
Revenue	383 000	429 000	372 000	431 000
Net Income	−31 000	16 000	−184 000	−109 000
Total Assets	2 657 000	2 850 000	2 818 000	2 968 000
Total Equity	327 000	358 000	342 000	526 000

Income (NOK)	2022	2021	2020	2019
Revenue	383 000	429 000	372 000	431 000
Expenditure	419 000	406 000	607 000	569 000
Operating Profit	−36 000	22 000	−235 000	−138 000
Financial Income	0	0	0	0
Financial Costs	4 000	1 000	1 000	1 000
Financial Balance	−4 000	−1 000	−1 000	−1 000
Earnings Before Tax	−40 000	21 000	−236 000	−139 000
Tax	−9 000	5 000	−52 000	−31 000
Net Income	−31 000	16 000	−184 000	−109 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 449 000	2 531 000	2 613 000	2 695 000
Total Current Assets	209 000	320 000	205 000	273 000
Total Assets	2 657 000	2 850 000	2 818 000	2 968 000
Total Retained Equity	158 000	189 000	173 000	357 000
Total Equity	327 000	358 000	342 000	526 000
Total Long-Term Debt	2 330 000	309 000	261 000	257 000
Total Current Debt	0	2 183 000	2 215 000	2 184 000
Total Equity and Debt	2 657 000	2 850 000	2 818 000	2 968 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	383 000	0	0	0
Other Income	0	429 000	372 000	431 000
Revenue	383 000	429 000	372 000	431 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	36 000	157 000	114 000
Depreciation	82 000	82 000	82 000	83 000
Impairment	0	0	0	0
Expenditure	419 000	406 000	607 000	569 000
Operating Profit	−36 000	22 000	−235 000	−138 000
Financial Income	0	0	0	0
Financial Costs	4 000	1 000	1 000	1 000
Financial Balance	−4 000	−1 000	−1 000	−1 000
Dividends	0	0	0	0
Net Income	−31 000	16 000	−184 000	−109 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 445 000	2 519 000	2 592 000	2 666 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	3 000	12 000	20 000	29 000
Total Tangible Assets	2 449 000	2 531 000	2 613 000	2 695 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 449 000	2 531 000	2 613 000	2 695 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	138 000	215 000	110 000	175 000
Total Current Assets	209 000	320 000	205 000	273 000
Total Assets	2 657 000	2 850 000	2 818 000	2 968 000
Total Equity	327 000	358 000	342 000	526 000
Short-Term Group Debt	0	2 123 000	2 200 000	2 150 000
Total Long-Term Debt	2 330 000	309 000	261 000	257 000
Creditors	0	50 000	0	0
Unpaid Taxes	0	0	2 000	34 000
Dividends	0	0	0	0
Other Current Debt	0	10 000	13 000	0
Total Current Debt	0	2 183 000	2 215 000	2 184 000
Total Equity and Debt	2 657 000	2 850 000	2 818 000	2 968 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−9,48 %	4,47 %	−53,8 %	−20,72 %
Debt-to-Equity Ratio	7,13	0,86	0,76	0,49
Operating Profit Margin	−9,4 %	5,13 %	−63,17 %	−32,02 %
Current Ratio	-	0,15	0,09	0,13
Quick Ratio	-	0,15	0,09	0,13
Equity Ratio	0,12	0,13	0,12	0,18
Gross Profit Margin	100 %	100 %	100 %	100 %