BRAFIN AS

1167 OSLO

Finances

Return on Equity

13,86 %

Current Ratio

9,13

Debt-to-Equity Ratio

0,43

Key figures (NOK)	2022	2021	2020	2019
Revenue	107 000	96 000	18 000	0
Net Income	843 000	1 449 000	−321 000	752 000
Total Assets	8 917 000	5 359 000	3 845 000	4 247 000
Total Equity	6 082 000	5 239 000	3 790 000	4 234 000

Income (NOK)	2022	2021	2020	2019
Revenue	107 000	96 000	18 000	0
Expenditure	421 000	245 000	864 000	250 000
Operating Profit	−314 000	−149 000	−845 000	−250 000
Financial Income	1 157 000	1 600 000	524 000	1 002 000
Financial Costs	0	2 000	0	0
Financial Balance	1 157 000	1 598 000	524 000	1 002 000
Earnings Before Tax	843 000	1 449 000	−321 000	752 000
Tax	0	0	0	0
Net Income	843 000	1 449 000	−321 000	752 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 128 000	3 123 000	3 213 000	267 000
Total Current Assets	1 789 000	2 235 000	632 000	3 980 000
Total Assets	8 917 000	5 359 000	3 845 000	4 247 000
Total Retained Equity	6 052 000	5 209 000	3 760 000	4 204 000
Total Equity	6 082 000	5 239 000	3 790 000	4 234 000
Total Long-Term Debt	2 640 000	0	0	0
Total Current Debt	196 000	120 000	55 000	13 000
Total Equity and Debt	8 917 000	5 359 000	3 845 000	4 247 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	107 000	96 000	16 000	0
Other Income	0	0	2 000	0
Revenue	107 000	96 000	18 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	8 000	6 000	132 000	126 000
Depreciation	105 000	98 000	98 000	19 000
Impairment	0	0	0	0
Expenditure	421 000	245 000	864 000	250 000
Operating Profit	−314 000	−149 000	−845 000	−250 000
Financial Income	1 157 000	1 600 000	524 000	1 002 000
Financial Costs	0	2 000	0	0
Financial Balance	1 157 000	1 598 000	524 000	1 002 000
Dividends	0	0	123 000	0
Net Income	843 000	1 449 000	−321 000	752 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 855 000	2 923 000	2 983 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	55 000	92 000	129 000	166 000
Total Tangible Assets	6 910 000	3 015 000	3 112 000	166 000
Total Fiancial Fixed Assets	218 000	109 000	101 000	101 000
Total Fixed Assets	7 128 000	3 123 000	3 213 000	267 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 052 000	2 216 000	212 000	3 970 000
Total Current Assets	1 789 000	2 235 000	632 000	3 980 000
Total Assets	8 917 000	5 359 000	3 845 000	4 247 000
Total Equity	6 082 000	5 239 000	3 790 000	4 234 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 640 000	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	0	0	−5 000	3 000
Dividends	0	0	123 000	0
Other Current Debt	196 000	120 000	60 000	11 000
Total Current Debt	196 000	120 000	55 000	13 000
Total Equity and Debt	8 917 000	5 359 000	3 845 000	4 247 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,86 %	27,66 %	−8,47 %	17,76 %
Debt-to-Equity Ratio	0,43	0	0	0
Operating Profit Margin	−293,46 %	−155,21 %	−4 694,44 %	-
Current Ratio	9,13	18,63	11,49	306,15
Quick Ratio	9,13	18,63	11,49	306,15
Equity Ratio	0,68	0,98	0,99	1
Gross Profit Margin	100 %	100 %	100 %	-