BREDESEN OPSET REGNSKAP AS

2260 KIRKENÆR

Finances

Share Ownership

Return on Equity

11,09 %

Current Ratio

1,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 566 000	1 013 000	988 000	928 000
Net Income	51 000	36 000	42 000	1 000
Total Assets	1 212 000	582 000	566 000	496 000
Total Equity	460 000	409 000	373 000	331 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 566 000	1 013 000	988 000	928 000
Expenditure	1 494 000	966 000	934 000	927 000
Operating Profit	72 000	47 000	54 000	1 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Earnings Before Tax	71 000	47 000	54 000	2 000
Tax	21 000	10 000	13 000	0
Net Income	51 000	36 000	42 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	1 212 000	582 000	566 000	496 000
Total Assets	1 212 000	582 000	566 000	496 000
Total Retained Equity	325 000	275 000	238 000	196 000
Total Equity	460 000	409 000	373 000	331 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	752 000	172 000	193 000	165 000
Total Equity and Debt	1 212 000	582 000	566 000	496 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 537 000	1 013 000	988 000	928 000
Other Income	29 000	0	0	0
Revenue	1 566 000	1 013 000	988 000	928 000
Cost of Goods Sold	22 000	0	0	0
Salary Costs	749 000	705 000	682 000	670 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 494 000	966 000	934 000	927 000
Operating Profit	72 000	47 000	54 000	1 000
Financial Income	0	0	0	0
Financial Costs	1 000	0	0	0
Financial Balance	−1 000	0	0	0
Dividends	0	0	0	0
Net Income	51 000	36 000	42 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	288 000	134 000	229 000	74 000
Total Current Assets	1 212 000	582 000	566 000	496 000
Total Assets	1 212 000	582 000	566 000	496 000
Total Equity	460 000	409 000	373 000	331 000
Short-Term Group Debt	506 000	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	20 000	7 000	9 000	14 000
Unpaid Taxes	104 000	87 000	106 000	86 000
Dividends	0	0	0	0
Other Current Debt	101 000	68 000	66 000	65 000
Total Current Debt	752 000	172 000	193 000	165 000
Total Equity and Debt	1 212 000	582 000	566 000	496 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,09 %	8,8 %	11,26 %	0,3 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	4,6 %	4,64 %	5,47 %	0,11 %
Current Ratio	1,61	3,38	2,93	3,01
Quick Ratio	1,61	3,38	2,93	3,01
Equity Ratio	0,38	0,7	0,66	0,67
Gross Profit Margin	98,6 %	100 %	100 %	100 %