BRA EIENDOMMER AS

1632 GAMLE FREDRIKSTAD

Finances

Share Ownership

Return on Equity

−19,48 %

Current Ratio

0,15

Debt-to-Equity Ratio

4,48

Key figures (NOK)	2022	2021	2020	2019
Revenue	329 000	693 000	207 000	3 696 000
Net Income	−172 000	111 000	−96 000	2 801 000
Total Assets	4 899 000	5 089 000	4 024 000	2 118 000
Total Equity	883 000	1 055 000	1 099 000	1 195 000

Income (NOK)	2022	2021	2020	2019
Revenue	329 000	693 000	207 000	3 696 000
Expenditure	310 000	407 000	196 000	379 000
Operating Profit	18 000	286 000	12 000	3 317 000
Financial Income	0	0	0	8 000
Financial Costs	190 000	144 000	108 000	134 000
Financial Balance	−190 000	−144 000	−108 000	−126 000
Earnings Before Tax	−172 000	143 000	−96 000	3 191 000
Tax	0	32 000	0	390 000
Net Income	−172 000	111 000	−96 000	2 801 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 889 000	4 897 000	3 891 000	622 000
Total Current Assets	10 000	192 000	134 000	1 496 000
Total Assets	4 899 000	5 089 000	4 024 000	2 118 000
Total Retained Equity	853 000	1 025 000	1 069 000	1 165 000
Total Equity	883 000	1 055 000	1 099 000	1 195 000
Total Long-Term Debt	3 952 000	3 751 000	2 924 000	0
Total Current Debt	65 000	283 000	1 000	923 000
Total Equity and Debt	4 899 000	5 089 000	4 024 000	2 118 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 000	0	0	0
Other Income	328 000	693 000	207 000	3 696 000
Revenue	329 000	693 000	207 000	3 696 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	4 000	0	0	0
Impairment	0	0	0	0
Expenditure	310 000	407 000	196 000	379 000
Operating Profit	18 000	286 000	12 000	3 317 000
Financial Income	0	0	0	8 000
Financial Costs	190 000	144 000	108 000	134 000
Financial Balance	−190 000	−144 000	−108 000	−126 000
Dividends	0	100 000	0	0
Net Income	−172 000	111 000	−96 000	2 801 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	2 000	0	0
Real Eastate	4 913 000	4 913 000	3 810 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	25 000	0	50 000	50 000
Total Tangible Assets	4 938 000	4 913 000	3 861 000	50 000
Total Fiancial Fixed Assets	−51 000	−18 000	30 000	572 000
Total Fixed Assets	4 889 000	4 897 000	3 891 000	622 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	9 000	192 000	21 000	1 116 000
Total Current Assets	10 000	192 000	134 000	1 496 000
Total Assets	4 899 000	5 089 000	4 024 000	2 118 000
Total Equity	883 000	1 055 000	1 099 000	1 195 000
Short-Term Group Debt	57 000	100 000	0	606 000
Total Long-Term Debt	3 952 000	3 751 000	2 924 000	0
Creditors	2 000	49 000	0	1 000
Unpaid Taxes	0	0	0	0
Dividends	0	100 000	0	0
Other Current Debt	6 000	23 000	1 000	59 000
Total Current Debt	65 000	283 000	1 000	923 000
Total Equity and Debt	4 899 000	5 089 000	4 024 000	2 118 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−19,48 %	10,52 %	−8,74 %	234,39 %
Debt-to-Equity Ratio	4,48	3,56	2,66	0
Operating Profit Margin	5,47 %	41,27 %	5,8 %	89,75 %
Current Ratio	0,15	0,68	134	1,62
Quick Ratio	0,15	0,68	134	1,62
Equity Ratio	0,18	0,21	0,27	0,56
Gross Profit Margin	100 %	100 %	100 %	100 %