BREOPPLEVING AS

6823 SANDANE

Finances

Share Ownership

Return on Equity

10,92 %

Current Ratio

5,75

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 209 000	753 000	602 000	698 000
Net Income	13 000	−49 000	19 000	−18 000
Total Assets	23 000	14 000	34 000	−28 000
Total Equity	119 000	5 000	31 000	12 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 209 000	753 000	602 000	698 000
Expenditure	1 194 000	791 000	584 000	716 000
Operating Profit	16 000	−38 000	17 000	−18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	16 000	−38 000	17 000	−18 000
Tax	2 000	11 000	−2 000	0
Net Income	13 000	−49 000	19 000	−18 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	34 000	34 000
Total Current Assets	23 000	14 000	0	−62 000
Total Assets	23 000	14 000	34 000	−28 000
Total Retained Equity	19 000	5 000	31 000	12 000
Total Equity	119 000	5 000	31 000	12 000
Total Long-Term Debt	0	0	−74 000	−77 000
Total Current Debt	4 000	9 000	76 000	37 000
Total Equity and Debt	123 000	14 000	34 000	−28 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 209 000	753 000	602 000	698 000
Other Income	0	0	0	0
Revenue	1 209 000	753 000	602 000	698 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	80 000
Depreciation	0	34 000	0	0
Impairment	0	0	0	0
Expenditure	1 194 000	791 000	584 000	716 000
Operating Profit	16 000	−38 000	17 000	−18 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	13 000	−49 000	19 000	−18 000

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	34 000	34 000
Total Tangible Assets	0	0	34 000	34 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	34 000	34 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	21 000	12 000	0	−81 000
Total Current Assets	23 000	14 000	0	−62 000
Total Assets	23 000	14 000	34 000	−28 000
Total Equity	119 000	5 000	31 000	12 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	−74 000	−77 000
Creditors	5 000	12 000	0	34 000
Unpaid Taxes	−3 000	−3 000	−3 000	−3 000
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	4 000	9 000	76 000	37 000
Total Equity and Debt	123 000	14 000	34 000	−28 000

Financial indicators	2022	2021	2020	2019
Return on Equity	10,92 %	−980 %	61,29 %	−150 %
Debt-to-Equity Ratio	0	0	−2,39	−6,42
Operating Profit Margin	1,32 %	−5,05 %	2,82 %	−2,58 %
Current Ratio	5,75	1,56	0	−1,68
Quick Ratio	5,75	1,56	0	−1,68
Equity Ratio	5,17	0,36	0,91	−0,43
Gross Profit Margin	100 %	100 %	100 %	100 %