BRAGE SPORT AS

7506 STJØRDAL

Finances

Share Ownership

Return on Equity

77,93 %

Current Ratio

1,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	534 000	602 000	399 000	405 000
Net Income	279 000	313 000	165 000	87 000
Total Assets	845 000	817 000	484 000	673 000
Total Equity	358 000	230 000	116 000	466 000

Income (NOK)	2022	2021	2020	2019
Revenue	534 000	602 000	399 000	405 000
Expenditure	179 000	201 000	201 000	320 000
Operating Profit	355 000	401 000	198 000	85 000
Financial Income	2 000	0	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	2 000	2 000
Earnings Before Tax	357 000	402 000	200 000	87 000
Tax	79 000	88 000	34 000	0
Net Income	279 000	313 000	165 000	87 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	845 000	817 000	484 000	673 000
Total Assets	845 000	817 000	484 000	673 000
Total Retained Equity	328 000	200 000	86 000	436 000
Total Equity	358 000	230 000	116 000	466 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	487 000	588 000	367 000	207 000
Total Equity and Debt	845 000	817 000	484 000	673 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	212 000	188 000	113 000	0
Other Income	322 000	414 000	286 000	405 000
Revenue	534 000	602 000	399 000	405 000
Cost of Goods Sold	0	0	3 000	0
Salary Costs	0	0	0	65 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	179 000	201 000	201 000	320 000
Operating Profit	355 000	401 000	198 000	85 000
Financial Income	2 000	0	2 000	2 000
Financial Costs	0	0	0	0
Financial Balance	2 000	0	2 000	2 000
Dividends	150 000	200 000	165 000	0
Net Income	279 000	313 000	165 000	87 000

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	840 000	704 000	438 000	666 000
Total Current Assets	845 000	817 000	484 000	673 000
Total Assets	845 000	817 000	484 000	673 000
Total Equity	358 000	230 000	116 000	466 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	60 000	32 000	0	0
Unpaid Taxes	96 000	115 000	59 000	32 000
Dividends	150 000	200 000	165 000	0
Other Current Debt	103 000	152 000	109 000	175 000
Total Current Debt	487 000	588 000	367 000	207 000
Total Equity and Debt	845 000	817 000	484 000	673 000

Financial indicators	2022	2021	2020	2019
Return on Equity	77,93 %	136,09 %	142,24 %	18,67 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	66,48 %	66,61 %	49,62 %	20,99 %
Current Ratio	1,74	1,39	1,32	3,25
Quick Ratio	1,74	1,39	1,32	3,25
Equity Ratio	0,42	0,28	0,24	0,69
Gross Profit Margin	100 %	100 %	99,25 %	100 %