BRATTSET EIENDOM AS

7300 ORKANGER

Finances

Share Ownership

Return on Equity

12,91 %

Current Ratio

3,57

Debt-to-Equity Ratio

1,19

Key figures (NOK)	2022	2021	2020	2019
Revenue	444 000	423 000	408 000	417 000
Net Income	156 000	74 000	37 000	51 000
Total Assets	2 702 000	2 670 000	2 739 000	2 812 000
Total Equity	1 208 000	1 052 000	978 000	942 000

Income (NOK)	2022	2021	2020	2019
Revenue	444 000	423 000	408 000	417 000
Expenditure	156 000	248 000	273 000	261 000
Operating Profit	288 000	174 000	135 000	156 000
Financial Income	0	0	0	1 000
Financial Costs	88 000	80 000	88 000	92 000
Financial Balance	−88 000	−80 000	−88 000	−91 000
Earnings Before Tax	199 000	95 000	47 000	65 000
Tax	44 000	21 000	10 000	14 000
Net Income	156 000	74 000	37 000	51 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 483 000	2 574 000	2 666 000	2 757 000
Total Current Assets	218 000	95 000	73 000	55 000
Total Assets	2 702 000	2 670 000	2 739 000	2 812 000
Total Retained Equity	607 000	451 000	377 000	341 000
Total Equity	1 208 000	1 052 000	978 000	942 000
Total Long-Term Debt	1 433 000	1 590 000	1 734 000	1 847 000
Total Current Debt	61 000	27 000	26 000	23 000
Total Equity and Debt	2 702 000	2 670 000	2 739 000	2 812 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	444 000	423 000	408 000	417 000
Revenue	444 000	423 000	408 000	417 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	124 000	136 000	147 000
Depreciation	91 000	91 000	91 000	91 000
Impairment	0	0	0	0
Expenditure	156 000	248 000	273 000	261 000
Operating Profit	288 000	174 000	135 000	156 000
Financial Income	0	0	0	1 000
Financial Costs	88 000	80 000	88 000	92 000
Financial Balance	−88 000	−80 000	−88 000	−91 000
Dividends	0	0	0	0
Net Income	156 000	74 000	37 000	51 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 483 000	2 574 000	2 666 000	2 757 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 483 000	2 574 000	2 666 000	2 757 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 483 000	2 574 000	2 666 000	2 757 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	192 000	95 000	73 000	40 000
Total Current Assets	218 000	95 000	73 000	55 000
Total Assets	2 702 000	2 670 000	2 739 000	2 812 000
Total Equity	1 208 000	1 052 000	978 000	942 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 433 000	1 590 000	1 734 000	1 847 000
Creditors	11 000	5 000	5 000	3 000
Unpaid Taxes	0	0	4 000	4 000
Dividends	0	0	0	0
Other Current Debt	1 000	1 000	1 000	1 000
Total Current Debt	61 000	27 000	26 000	23 000
Total Equity and Debt	2 702 000	2 670 000	2 739 000	2 812 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,91 %	7,03 %	3,78 %	5,41 %
Debt-to-Equity Ratio	1,19	1,51	1,77	1,96
Operating Profit Margin	64,86 %	41,13 %	33,09 %	37,41 %
Current Ratio	3,57	3,52	2,81	2,39
Quick Ratio	3,57	3,52	2,81	2,39
Equity Ratio	0,45	0,39	0,36	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %