BRUDANGER AS

8140 INNDYR

Finances

Share Ownership

Return on Equity

−57,86 %

Current Ratio

1,75

Debt-to-Equity Ratio

0,47

Key figures (NOK)	2022	2021	2020	2019
Revenue	74 000	63 000	45 000	95 000
Net Income	−162 000	−101 000	−130 000	−223 000
Total Assets	613 000	622 000	640 000	793 000
Total Equity	280 000	442 000	543 000	672 000

Income (NOK)	2022	2021	2020	2019
Revenue	74 000	63 000	45 000	95 000
Expenditure	238 000	166 000	176 000	319 000
Operating Profit	−163 000	−103 000	−131 000	−224 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Earnings Before Tax	−162 000	−101 000	−130 000	−223 000
Tax	0	0	0	0
Net Income	−162 000	−101 000	−130 000	−223 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	258 000	292 000	334 000	379 000
Total Current Assets	354 000	329 000	306 000	413 000
Total Assets	613 000	622 000	640 000	793 000
Total Retained Equity	−1 370 000	−1 208 000	−1 107 000	−978 000
Total Equity	280 000	442 000	543 000	672 000
Total Long-Term Debt	131 000	75 000	75 000	75 000
Total Current Debt	202 000	105 000	23 000	45 000
Total Equity and Debt	613 000	622 000	640 000	793 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	59 000	63 000	45 000	96 000
Other Income	15 000	0	0	−1 000
Revenue	74 000	63 000	45 000	95 000
Cost of Goods Sold	5 000	31 000	38 000	119 000
Salary Costs	11 000	0	0	0
Depreciation	34 000	42 000	45 000	45 000
Impairment	0	0	0	0
Expenditure	238 000	166 000	176 000	319 000
Operating Profit	−163 000	−103 000	−131 000	−224 000
Financial Income	1 000	1 000	1 000	1 000
Financial Costs	0	0	0	0
Financial Balance	1 000	1 000	1 000	1 000
Dividends	0	0	0	0
Net Income	−162 000	−101 000	−130 000	−223 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	141 000	141 000	141 000	141 000
Real Eastate	117 000	124 000	130 000	139 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	28 000	63 000	99 000
Total Tangible Assets	117 000	151 000	193 000	238 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	258 000	292 000	334 000	379 000
Stock	303 000	281 000	269 000	271 000
Total Investments	0	0	0	0
Cash, Bank	27 000	43 000	11 000	85 000
Total Current Assets	354 000	329 000	306 000	413 000
Total Assets	613 000	622 000	640 000	793 000
Total Equity	280 000	442 000	543 000	672 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	131 000	75 000	75 000	75 000
Creditors	15 000	0	0	13 000
Unpaid Taxes	1 000	0	0	10 000
Dividends	0	0	0	0
Other Current Debt	187 000	105 000	23 000	23 000
Total Current Debt	202 000	105 000	23 000	45 000
Total Equity and Debt	613 000	622 000	640 000	793 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−57,86 %	−22,85 %	−23,94 %	−33,18 %
Debt-to-Equity Ratio	0,47	0,17	0,14	0,11
Operating Profit Margin	−220,27 %	−163,49 %	−291,11 %	−235,79 %
Current Ratio	1,75	3,13	13,3	9,18
Quick Ratio	−3,5	−1,87	−1,24	−1,83
Equity Ratio	0,46	0,71	0,85	0,85
Gross Profit Margin	93,24 %	50,79 %	15,56 %	−25,26 %