BRAMY EIENDOM AS

9009 TROMSØ

Finances

Share Ownership

Return on Equity

3,56 %

Current Ratio

0,41

Debt-to-Equity Ratio

5,18

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 845 000	3 871 000	4 112 000	2 621 000
Net Income	188 000	−105 000	−786 000	72 000
Total Assets	35 557 000	31 695 000	31 889 000	31 715 000
Total Equity	5 278 000	5 090 000	5 195 000	5 981 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 845 000	3 871 000	4 112 000	2 621 000
Expenditure	3 411 000	2 924 000	3 940 000	1 643 000
Operating Profit	1 433 000	946 000	173 000	977 000
Financial Income	293 000	75 000	0	0
Financial Costs	1 693 000	1 100 000	1 053 000	836 000
Financial Balance	−1 400 000	−1 025 000	−1 053 000	−836 000
Earnings Before Tax	34 000	−79 000	−880 000	141 000
Tax	−154 000	25 000	−94 000	69 000
Net Income	188 000	−105 000	−786 000	72 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 361 000	30 510 000	30 944 000	31 184 000
Total Current Assets	1 196 000	1 185 000	945 000	531 000
Total Assets	35 557 000	31 695 000	31 889 000	31 715 000
Total Retained Equity	−222 000	−410 000	−305 000	481 000
Total Equity	5 278 000	5 090 000	5 195 000	5 981 000
Total Long-Term Debt	27 337 000	23 681 000	24 180 000	24 180 000
Total Current Debt	2 942 000	2 924 000	2 514 000	1 554 000
Total Equity and Debt	35 557 000	31 695 000	31 889 000	31 715 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	773 000	489 000	18 000	0
Other Income	4 071 000	3 382 000	4 094 000	2 621 000
Revenue	4 845 000	3 871 000	4 112 000	2 621 000
Cost of Goods Sold	10 000	2 000	1 000	347 000
Salary Costs	387 000	1 000	727 000	0
Depreciation	443 000	386 000	353 000	250 000
Impairment	0	0	0	0
Expenditure	3 411 000	2 924 000	3 940 000	1 643 000
Operating Profit	1 433 000	946 000	173 000	977 000
Financial Income	293 000	75 000	0	0
Financial Costs	1 693 000	1 100 000	1 053 000	836 000
Financial Balance	−1 400 000	−1 025 000	−1 053 000	−836 000
Dividends	0	0	0	0
Net Income	188 000	−105 000	−786 000	72 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	257 000	0	0	0
Real Eastate	33 629 000	30 181 000	30 491 000	30 802 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	475 000	329 000	447 000	382 000
Total Tangible Assets	34 104 000	30 510 000	30 939 000	31 184 000
Total Fiancial Fixed Assets	0	0	5 000	0
Total Fixed Assets	34 361 000	30 510 000	30 944 000	31 184 000
Stock	0	0	0	75 000
Total Investments	0	0	0	0
Cash, Bank	459 000	585 000	747 000	205 000
Total Current Assets	1 196 000	1 185 000	945 000	531 000
Total Assets	35 557 000	31 695 000	31 889 000	31 715 000
Total Equity	5 278 000	5 090 000	5 195 000	5 981 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	27 337 000	23 681 000	24 180 000	24 180 000
Creditors	80 000	130 000	526 000	47 000
Unpaid Taxes	85 000	12 000	6 000	109 000
Dividends	0	0	0	0
Other Current Debt	2 674 000	2 757 000	1 982 000	1 330 000
Total Current Debt	2 942 000	2 924 000	2 514 000	1 554 000
Total Equity and Debt	35 557 000	31 695 000	31 889 000	31 715 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,56 %	−2,06 %	−15,13 %	1,2 %
Debt-to-Equity Ratio	5,18	4,65	4,65	4,04
Operating Profit Margin	29,58 %	24,44 %	4,21 %	37,28 %
Current Ratio	0,41	0,41	0,38	0,34
Quick Ratio	0,41	0,41	0,38	0,36
Equity Ratio	0,15	0,16	0,16	0,19
Gross Profit Margin	99,79 %	99,95 %	99,98 %	86,76 %