Bragernæs Skotøimagazin J A Magnussen AS

1599 MOSS

Finances

Share Ownership

Return on Equity

5,41 %

Current Ratio

31,47

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	256 000	243 000	240 000	370 000
Net Income	136 000	126 000	123 000	225 000
Total Assets	2 562 000	2 422 000	2 295 000	2 200 000
Total Equity	2 515 000	2 379 000	2 253 000	2 130 000

Income (NOK)	2022	2021	2020	2019
Revenue	256 000	243 000	240 000	370 000
Expenditure	82 000	82 000	82 000	82 000
Operating Profit	174 000	161 000	158 000	288 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	174 000	161 000	158 000	288 000
Tax	38 000	36 000	35 000	63 000
Net Income	136 000	126 000	123 000	225 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 082 000	1 156 000	1 230 000	1 305 000
Total Current Assets	1 479 000	1 266 000	1 065 000	894 000
Total Assets	2 562 000	2 422 000	2 295 000	2 200 000
Total Retained Equity	2 415 000	2 279 000	2 153 000	2 030 000
Total Equity	2 515 000	2 379 000	2 253 000	2 130 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	47 000	43 000	42 000	70 000
Total Equity and Debt	2 562 000	2 422 000	2 295 000	2 200 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	256 000	243 000	240 000	370 000
Revenue	256 000	243 000	240 000	370 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	82 000	82 000	82 000	82 000
Impairment	0	0	0	0
Expenditure	82 000	82 000	82 000	82 000
Operating Profit	174 000	161 000	158 000	288 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	136 000	126 000	123 000	225 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	43 000	35 000	27 000	20 000
Real Eastate	1 039 000	1 121 000	1 203 000	1 285 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 039 000	1 121 000	1 203 000	1 285 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 082 000	1 156 000	1 230 000	1 305 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	13 000	56 000	48 000	7 000
Total Current Assets	1 479 000	1 266 000	1 065 000	894 000
Total Assets	2 562 000	2 422 000	2 295 000	2 200 000
Total Equity	2 515 000	2 379 000	2 253 000	2 130 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	47 000	43 000	42 000	70 000
Total Equity and Debt	2 562 000	2 422 000	2 295 000	2 200 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,41 %	5,3 %	5,46 %	10,56 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	67,97 %	66,26 %	65,83 %	77,84 %
Current Ratio	31,47	29,44	25,36	12,77
Quick Ratio	31,47	29,44	25,36	12,77
Equity Ratio	0,98	0,98	0,98	0,97
Gross Profit Margin	100 %	100 %	100 %	100 %