BRAUTI EIENDOM AS

3717 SKIEN

Finances

Share Ownership

Return on Equity

7,4 %

Current Ratio

6,14

Debt-to-Equity Ratio

2,49

Key figures (NOK)	2022	2021	2020	2019
Revenue	960 000	960 000	960 000	960 000
Net Income	204 000	312 000	191 000	124 000
Total Assets	10 100 000	11 271 000	12 001 000	12 109 000
Total Equity	2 755 000	2 751 000	3 439 000	4 248 000

Income (NOK)	2022	2021	2020	2019
Revenue	960 000	960 000	960 000	960 000
Expenditure	573 000	553 000	605 000	671 000
Operating Profit	387 000	407 000	355 000	288 000
Financial Income	121 000	133 000	111 000	144 000
Financial Costs	246 000	185 000	221 000	273 000
Financial Balance	−125 000	−52 000	−110 000	−129 000
Earnings Before Tax	262 000	355 000	245 000	159 000
Tax	58 000	43 000	54 000	35 000
Net Income	204 000	312 000	191 000	124 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 134 000	7 521 000	7 907 000	8 294 000
Total Current Assets	2 966 000	3 751 000	4 093 000	3 815 000
Total Assets	10 100 000	11 271 000	12 001 000	12 109 000
Total Retained Equity	4 000	0	512 000	1 321 000
Total Equity	2 755 000	2 751 000	3 439 000	4 248 000
Total Long-Term Debt	6 862 000	7 216 000	7 289 000	7 512 000
Total Current Debt	483 000	1 304 000	1 272 000	348 000
Total Equity and Debt	10 100 000	11 271 000	12 001 000	12 109 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	960 000	960 000	960 000	960 000
Other Income	0	0	0	0
Revenue	960 000	960 000	960 000	960 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	386 000	386 000	386 000	386 000
Impairment	0	0	0	0
Expenditure	573 000	553 000	605 000	671 000
Operating Profit	387 000	407 000	355 000	288 000
Financial Income	121 000	133 000	111 000	144 000
Financial Costs	246 000	185 000	221 000	273 000
Financial Balance	−125 000	−52 000	−110 000	−129 000
Dividends	200 000	1 000 000	1 000 000	0
Net Income	204 000	312 000	191 000	124 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	6 893 000	7 154 000	7 414 000	7 674 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	241 000	367 000	493 000	619 000
Total Tangible Assets	7 134 000	7 521 000	7 907 000	8 294 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 134 000	7 521 000	7 907 000	8 294 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	73 000	97 000	288 000	471 000
Total Current Assets	2 966 000	3 751 000	4 093 000	3 815 000
Total Assets	10 100 000	11 271 000	12 001 000	12 109 000
Total Equity	2 755 000	2 751 000	3 439 000	4 248 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 862 000	7 216 000	7 289 000	7 512 000
Creditors	1 000	3 000	3 000	90 000
Unpaid Taxes	0	0	0	0
Dividends	200 000	1 000 000	1 000 000	0
Other Current Debt	182 000	185 000	182 000	195 000
Total Current Debt	483 000	1 304 000	1 272 000	348 000
Total Equity and Debt	10 100 000	11 271 000	12 001 000	12 109 000

Financial indicators	2022	2021	2020	2019
Return on Equity	7,4 %	11,34 %	5,55 %	2,92 %
Debt-to-Equity Ratio	2,49	2,62	2,12	1,77
Operating Profit Margin	40,31 %	42,4 %	36,98 %	30 %
Current Ratio	6,14	2,88	3,22	10,96
Quick Ratio	6,14	2,88	3,22	10,96
Equity Ratio	0,27	0,24	0,29	0,35
Gross Profit Margin	100 %	100 %	100 %	100 %