BRÅTEN EIENDOM AS

3802 BØ I TELEMARK

Finances

Return on Equity

3,33 %

Current Ratio

9,02

Debt-to-Equity Ratio

3,58

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 642 000	1 348 000	1 165 000	2 047 000
Net Income	292 000	3 049 000	284 000	858 000
Total Assets	40 391 000	33 176 000	31 527 000	28 548 000
Total Equity	8 765 000	8 473 000	6 262 000	5 979 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 642 000	1 348 000	1 165 000	2 047 000
Expenditure	728 000	501 000	586 000	479 000
Operating Profit	914 000	847 000	579 000	1 569 000
Financial Income	405 000	3 020 000	400 000	261 000
Financial Costs	1 052 000	758 000	711 000	777 000
Financial Balance	−647 000	2 262 000	−311 000	−516 000
Earnings Before Tax	268 000	3 109 000	268 000	1 053 000
Tax	−24 000	60 000	−16 000	195 000
Net Income	292 000	3 049 000	284 000	858 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	39 237 000	31 976 000	30 725 000	27 775 000
Total Current Assets	1 154 000	1 199 000	802 000	773 000
Total Assets	40 391 000	33 176 000	31 527 000	28 548 000
Total Retained Equity	7 765 000	7 473 000	5 262 000	4 979 000
Total Equity	8 765 000	8 473 000	6 262 000	5 979 000
Total Long-Term Debt	31 347 000	24 541 000	25 157 000	22 487 000
Total Current Debt	128 000	161 000	107 000	82 000
Total Equity and Debt	40 391 000	33 176 000	31 527 000	28 548 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	122 000	100 000	82 000	101 000
Other Income	1 520 000	1 248 000	1 083 000	1 947 000
Revenue	1 642 000	1 348 000	1 165 000	2 047 000
Cost of Goods Sold	0	0	17 000	0
Salary Costs	0	0	1 000	1 000
Depreciation	15 000	0	6 000	0
Impairment	0	0	0	0
Expenditure	728 000	501 000	586 000	479 000
Operating Profit	914 000	847 000	579 000	1 569 000
Financial Income	405 000	3 020 000	400 000	261 000
Financial Costs	1 052 000	758 000	711 000	777 000
Financial Balance	−647 000	2 262 000	−311 000	−516 000
Dividends	0	0	0	0
Net Income	292 000	3 049 000	284 000	858 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	25 000	25 000	25 000	25 000
Real Eastate	35 652 000	27 910 000	27 910 000	25 064 000
Machinery and Plant Facilities	0	55 000	0	0
Fixtures	40 000	0	70 000	0
Total Tangible Assets	35 692 000	27 965 000	27 981 000	25 064 000
Total Fiancial Fixed Assets	3 520 000	3 986 000	2 720 000	2 686 000
Total Fixed Assets	39 237 000	31 976 000	30 725 000	27 775 000
Stock	0	8 000	0	0
Total Investments	519 000	840 000	218 000	194 000
Cash, Bank	619 000	351 000	543 000	572 000
Total Current Assets	1 154 000	1 199 000	802 000	773 000
Total Assets	40 391 000	33 176 000	31 527 000	28 548 000
Total Equity	8 765 000	8 473 000	6 262 000	5 979 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	31 347 000	24 541 000	25 157 000	22 487 000
Creditors	16 000	0	0	16 000
Unpaid Taxes	12 000	0	3 000	7 000
Dividends	0	0	0	0
Other Current Debt	83 000	51 000	49 000	50 000
Total Current Debt	128 000	161 000	107 000	82 000
Total Equity and Debt	40 391 000	33 176 000	31 527 000	28 548 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,33 %	35,98 %	4,54 %	14,35 %
Debt-to-Equity Ratio	3,58	2,9	4,02	3,76
Operating Profit Margin	55,66 %	62,83 %	49,7 %	76,65 %
Current Ratio	9,02	7,45	7,5	9,43
Quick Ratio	9,02	7,84	7,5	9,43
Equity Ratio	0,22	0,26	0,2	0,21
Gross Profit Margin	100 %	100 %	98,54 %	100 %