BRAUTEN EIENDOM AS

7011 TRONDHEIM

Finances

Share Ownership

Return on Equity

15,12 %

Current Ratio

3,55

Debt-to-Equity Ratio

0,05

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 008 000	12 591 000	11 252 000	10 766 000
Net Income	1 391 000	1 188 000	1 218 000	471 000
Total Assets	13 022 000	11 913 000	10 891 000	9 825 000
Total Equity	9 201 000	7 810 000	6 622 000	5 403 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 008 000	12 591 000	11 252 000	10 766 000
Expenditure	11 204 000	11 013 000	9 640 000	10 093 000
Operating Profit	1 805 000	1 578 000	1 612 000	673 000
Financial Income	6 000	2 000	3 000	10 000
Financial Costs	24 000	47 000	46 000	58 000
Financial Balance	−18 000	−45 000	−43 000	−48 000
Earnings Before Tax	1 787 000	1 533 000	1 568 000	625 000
Tax	397 000	344 000	350 000	154 000
Net Income	1 391 000	1 188 000	1 218 000	471 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 157 000	1 851 000	2 153 000	2 924 000
Total Current Assets	11 865 000	10 062 000	8 738 000	6 901 000
Total Assets	13 022 000	11 913 000	10 891 000	9 825 000
Total Retained Equity	2 201 000	810 000	−378 000	−1 597 000
Total Equity	9 201 000	7 810 000	6 622 000	5 403 000
Total Long-Term Debt	477 000	1 164 000	1 666 000	2 062 000
Total Current Debt	3 345 000	2 939 000	2 603 000	2 360 000
Total Equity and Debt	13 022 000	11 913 000	10 891 000	9 825 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	12 959 000	12 333 000	11 252 000	10 766 000
Other Income	50 000	258 000	0	0
Revenue	13 008 000	12 591 000	11 252 000	10 766 000
Cost of Goods Sold	228 000	351 000	110 000	70 000
Salary Costs	9 420 000	8 758 000	8 410 000	8 556 000
Depreciation	425 000	741 000	421 000	421 000
Impairment	0	0	0	0
Expenditure	11 204 000	11 013 000	9 640 000	10 093 000
Operating Profit	1 805 000	1 578 000	1 612 000	673 000
Financial Income	6 000	2 000	3 000	10 000
Financial Costs	24 000	47 000	46 000	58 000
Financial Balance	−18 000	−45 000	−43 000	−48 000
Dividends	0	0	0	0
Net Income	1 391 000	1 188 000	1 218 000	471 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	10 000	0	78 000	428 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	706 000	1 409 000	0	0
Fixtures	0	0	2 075 000	2 496 000
Total Tangible Assets	706 000	1 409 000	2 075 000	2 496 000
Total Fiancial Fixed Assets	441 000	442 000	0	0
Total Fixed Assets	1 157 000	1 851 000	2 153 000	2 924 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	10 035 000	7 719 000	7 248 000	5 525 000
Total Current Assets	11 865 000	10 062 000	8 738 000	6 901 000
Total Assets	13 022 000	11 913 000	10 891 000	9 825 000
Total Equity	9 201 000	7 810 000	6 622 000	5 403 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	477 000	1 164 000	1 666 000	2 062 000
Creditors	125 000	317 000	170 000	151 000
Unpaid Taxes	1 156 000	1 121 000	1 078 000	1 069 000
Dividends	0	0	0	0
Other Current Debt	1 640 000	1 252 000	1 356 000	1 140 000
Total Current Debt	3 345 000	2 939 000	2 603 000	2 360 000
Total Equity and Debt	13 022 000	11 913 000	10 891 000	9 825 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,12 %	15,21 %	18,39 %	8,72 %
Debt-to-Equity Ratio	0,05	0,15	0,25	0,38
Operating Profit Margin	13,88 %	12,53 %	14,33 %	6,25 %
Current Ratio	3,55	3,42	3,36	2,92
Quick Ratio	3,55	3,42	3,36	2,92
Equity Ratio	0,71	0,66	0,61	0,55
Gross Profit Margin	98,25 %	97,21 %	99,02 %	99,35 %