BRAAUM EIENDOM AS

2760 BRANDBU

Finances

Share Ownership

Return on Equity

44,73 %

Current Ratio

0,64

Debt-to-Equity Ratio

1,46

Key figures (NOK)	2022	2021	2020	2019
Revenue	6 761 000	884 000	747 000	829 000
Net Income	2 130 000	−141 000	−736 000	26 000
Total Assets	16 375 000	14 560 000	12 418 000	9 678 000
Total Equity	4 762 000	2 632 000	2 773 000	2 710 000

Income (NOK)	2022	2021	2020	2019
Revenue	6 761 000	884 000	747 000	829 000
Expenditure	3 730 000	875 000	1 462 000	503 000
Operating Profit	3 032 000	9 000	−715 000	326 000
Financial Income	3 000	0	0	0
Financial Costs	304 000	189 000	229 000	292 000
Financial Balance	−301 000	−189 000	−229 000	−292 000
Earnings Before Tax	2 731 000	−180 000	−943 000	33 000
Tax	601 000	−40 000	−208 000	7 000
Net Income	2 130 000	−141 000	−736 000	26 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 415 000	12 697 000	9 400 000	7 707 000
Total Current Assets	2 960 000	1 862 000	3 019 000	1 971 000
Total Assets	16 375 000	14 560 000	12 418 000	9 678 000
Total Retained Equity	646 000	−1 484 000	−1 344 000	−608 000
Total Equity	4 762 000	2 632 000	2 773 000	2 710 000
Total Long-Term Debt	6 971 000	6 659 000	5 065 000	5 369 000
Total Current Debt	4 642 000	5 268 000	4 581 000	1 599 000
Total Equity and Debt	16 375 000	14 560 000	12 418 000	9 678 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	857 000	41 000	0	17 000
Other Income	5 905 000	843 000	747 000	812 000
Revenue	6 761 000	884 000	747 000	829 000
Cost of Goods Sold	482 000	50 000	13 000	21 000
Salary Costs	0	0	0	0
Depreciation	284 000	304 000	238 000	212 000
Impairment	0	0	0	0
Expenditure	3 730 000	875 000	1 462 000	503 000
Operating Profit	3 032 000	9 000	−715 000	326 000
Financial Income	3 000	0	0	0
Financial Costs	304 000	189 000	229 000	292 000
Financial Balance	−301 000	−189 000	−229 000	−292 000
Dividends	0	0	0	0
Net Income	2 130 000	−141 000	−736 000	26 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	194 000	154 000	171 000
Real Eastate	12 978 000	12 397 000	9 246 000	7 536 000
Machinery and Plant Facilities	96 000	107 000	0	0
Fixtures	76 000	0	0	0
Total Tangible Assets	13 150 000	12 504 000	9 246 000	7 536 000
Total Fiancial Fixed Assets	265 000	0	0	0
Total Fixed Assets	13 415 000	12 697 000	9 400 000	7 707 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	277 000	27 000	24 000	70 000
Total Current Assets	2 960 000	1 862 000	3 019 000	1 971 000
Total Assets	16 375 000	14 560 000	12 418 000	9 678 000
Total Equity	4 762 000	2 632 000	2 773 000	2 710 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 971 000	6 659 000	5 065 000	5 369 000
Creditors	316 000	892 000	817 000	41 000
Unpaid Taxes	0	0	8 000	6 000
Dividends	0	0	0	0
Other Current Debt	4 326 000	4 377 000	3 756 000	1 552 000
Total Current Debt	4 642 000	5 268 000	4 581 000	1 599 000
Total Equity and Debt	16 375 000	14 560 000	12 418 000	9 678 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,73 %	−5,36 %	−26,54 %	0,96 %
Debt-to-Equity Ratio	1,46	2,53	1,83	1,98
Operating Profit Margin	44,85 %	1,02 %	−95,72 %	39,32 %
Current Ratio	0,64	0,35	0,66	1,23
Quick Ratio	0,64	0,35	0,66	1,23
Equity Ratio	0,29	0,18	0,22	0,28
Gross Profit Margin	92,87 %	94,34 %	98,26 %	97,47 %