JØRGEN BRABRAND AS

2615 LILLEHAMMER

Finances

Share Ownership

Return on Equity

16,84 %

Current Ratio

4,25

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 988 000	1 913 000	1 862 000	1 808 000
Net Income	1 080 000	1 428 000	1 213 000	1 168 000
Total Assets	7 804 000	6 699 000	5 763 000	4 538 000
Total Equity	6 415 000	6 334 000	5 406 000	4 193 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 988 000	1 913 000	1 862 000	1 808 000
Expenditure	332 000	327 000	307 000	311 000
Operating Profit	1 657 000	1 586 000	1 555 000	1 497 000
Financial Income	0	191 000	1 000	2 000
Financial Costs	212 000	0	0	0
Financial Balance	−212 000	191 000	1 000	2 000
Earnings Before Tax	1 445 000	1 777 000	1 556 000	1 499 000
Tax	364 000	349 000	343 000	331 000
Net Income	1 080 000	1 428 000	1 213 000	1 168 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 890 000	2 102 000	11 000	0
Total Current Assets	5 914 000	4 597 000	5 752 000	4 538 000
Total Assets	7 804 000	6 699 000	5 763 000	4 538 000
Total Retained Equity	6 385 000	6 304 000	5 376 000	4 163 000
Total Equity	6 415 000	6 334 000	5 406 000	4 193 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 390 000	365 000	357 000	345 000
Total Equity and Debt	7 804 000	6 699 000	5 763 000	4 538 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	125 000	98 000	108 000	94 000
Other Income	1 863 000	1 815 000	1 754 000	1 714 000
Revenue	1 988 000	1 913 000	1 862 000	1 808 000
Cost of Goods Sold	0	0	0	0
Salary Costs	114 000	107 000	97 000	93 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	332 000	327 000	307 000	311 000
Operating Profit	1 657 000	1 586 000	1 555 000	1 497 000
Financial Income	0	191 000	1 000	2 000
Financial Costs	212 000	0	0	0
Financial Balance	−212 000	191 000	1 000	2 000
Dividends	1 000 000	0	0	0
Net Income	1 080 000	1 428 000	1 213 000	1 168 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	11 000	11 000	11 000	0
Total Tangible Assets	11 000	11 000	11 000	0
Total Fiancial Fixed Assets	1 879 000	2 091 000	0	0
Total Fixed Assets	1 890 000	2 102 000	11 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	5 900 000	4 564 000	5 625 000	4 410 000
Total Current Assets	5 914 000	4 597 000	5 752 000	4 538 000
Total Assets	7 804 000	6 699 000	5 763 000	4 538 000
Total Equity	6 415 000	6 334 000	5 406 000	4 193 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	4 000	3 000	3 000
Unpaid Taxes	1 000	1 000	1 000	1 000
Dividends	1 000 000	0	0	0
Other Current Debt	12 000	11 000	9 000	9 000
Total Current Debt	1 390 000	365 000	357 000	345 000
Total Equity and Debt	7 804 000	6 699 000	5 763 000	4 538 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,84 %	22,54 %	22,44 %	27,86 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	83,35 %	82,91 %	83,51 %	82,8 %
Current Ratio	4,25	12,59	16,11	13,15
Quick Ratio	4,25	12,59	16,11	13,15
Equity Ratio	0,82	0,95	0,94	0,92
Gross Profit Margin	100 %	100 %	100 %	100 %