BRENNSLETTVEIEN BORETTSLAG

8622 MO I RANA

Finances

Share Ownership

Return on Equity

−2,31 %

Current Ratio

1,38

Debt-to-Equity Ratio

−4,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	470 000	405 000	446 000	397 000
Net Income	53 000	53 000	58 000	−536 000
Total Assets	7 844 000	7 849 000	7 999 000	7 868 000
Total Equity	−2 299 000	−2 352 000	−2 406 000	−2 464 000

Income (NOK)	2022	2021	2020	2019
Revenue	470 000	405 000	446 000	397 000
Expenditure	228 000	237 000	242 000	759 000
Operating Profit	241 000	168 000	204 000	−361 000
Financial Income	1 000	6 000	4 000	1 000
Financial Costs	189 000	120 000	149 000	176 000
Financial Balance	−188 000	−114 000	−145 000	−175 000
Earnings Before Tax	53 000	53 000	58 000	−536 000
Tax	0	0	0	0
Net Income	53 000	53 000	58 000	−536 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 790 000	7 793 000	7 772 000	7 772 000
Total Current Assets	54 000	56 000	227 000	96 000
Total Assets	7 844 000	7 849 000	7 999 000	7 868 000
Total Retained Equity	2 334 000	2 387 000	2 441 000	2 499 000
Total Equity	−2 299 000	−2 352 000	−2 406 000	−2 464 000
Total Long-Term Debt	10 104 000	10 140 000	10 261 000	10 300 000
Total Current Debt	39 000	61 000	143 000	32 000
Total Equity and Debt	7 844 000	7 849 000	7 999 000	7 868 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	470 000	405 000	446 000	397 000
Revenue	470 000	405 000	446 000	397 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	12 000	16 000	17 000
Depreciation	2 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	228 000	237 000	242 000	759 000
Operating Profit	241 000	168 000	204 000	−361 000
Financial Income	1 000	6 000	4 000	1 000
Financial Costs	189 000	120 000	149 000	176 000
Financial Balance	−188 000	−114 000	−145 000	−175 000
Dividends	0	0	0	0
Net Income	53 000	53 000	58 000	−536 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 772 000	7 772 000	7 772 000	7 772 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	18 000	21 000	0	0
Total Tangible Assets	7 790 000	7 793 000	7 772 000	7 772 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 790 000	7 793 000	7 772 000	7 772 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	10 000	0	1 000
Total Current Assets	54 000	56 000	227 000	96 000
Total Assets	7 844 000	7 849 000	7 999 000	7 868 000
Total Equity	−2 299 000	−2 352 000	−2 406 000	−2 464 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	10 104 000	10 140 000	10 261 000	10 300 000
Creditors	37 000	37 000	43 000	31 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	2 000	24 000	100 000	1 000
Total Current Debt	39 000	61 000	143 000	32 000
Total Equity and Debt	7 844 000	7 849 000	7 999 000	7 868 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−2,31 %	−2,25 %	−2,41 %	21,75 %
Debt-to-Equity Ratio	−4,39	−4,31	−4,26	−4,18
Operating Profit Margin	51,28 %	41,48 %	45,74 %	−90,93 %
Current Ratio	1,38	0,92	1,59	3
Quick Ratio	1,38	0,92	1,59	3
Equity Ratio	−0,29	−0,3	−0,3	−0,31
Gross Profit Margin	100 %	100 %	100 %	100 %