BRAGE EIENDOM AS

4315 SANDNES

Finances

Share Ownership

Return on Equity

9,68 %

Current Ratio

0,55

Debt-to-Equity Ratio

0,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 161 000	1 121 000	1 103 000	1 083 000
Net Income	675 000	610 000	570 000	577 000
Total Assets	12 520 000	12 491 000	12 494 000	12 784 000
Total Equity	6 976 000	6 900 000	6 890 000	7 020 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 161 000	1 121 000	1 103 000	1 083 000
Expenditure	228 000	238 000	252 000	249 000
Operating Profit	933 000	884 000	851 000	834 000
Financial Income	0	0	0	0
Financial Costs	128 000	109 000	126 000	115 000
Financial Balance	−128 000	−109 000	−126 000	−115 000
Earnings Before Tax	805 000	775 000	724 000	719 000
Tax	130 000	165 000	154 000	142 000
Net Income	675 000	610 000	570 000	577 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	12 067 000	12 148 000	12 228 000	12 309 000
Total Current Assets	453 000	344 000	266 000	475 000
Total Assets	12 520 000	12 491 000	12 494 000	12 784 000
Total Retained Equity	113 000	38 000	27 000	157 000
Total Equity	6 976 000	6 900 000	6 890 000	7 020 000
Total Long-Term Debt	4 720 000	4 759 000	4 766 000	4 772 000
Total Current Debt	825 000	832 000	838 000	992 000
Total Equity and Debt	12 520 000	12 491 000	12 494 000	12 784 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 161 000	0	1 103 000	1 083 000
Other Income	0	1 121 000	0	0
Revenue	1 161 000	1 121 000	1 103 000	1 083 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	81 000	81 000	81 000	81 000
Impairment	0	0	0	0
Expenditure	228 000	238 000	252 000	249 000
Operating Profit	933 000	884 000	851 000	834 000
Financial Income	0	0	0	0
Financial Costs	128 000	109 000	126 000	115 000
Financial Balance	−128 000	−109 000	−126 000	−115 000
Dividends	600 000	600 000	400 000	0
Net Income	675 000	610 000	570 000	577 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	12 067 000	12 148 000	12 228 000	12 309 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	12 067 000	12 148 000	12 228 000	12 309 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	12 067 000	12 148 000	12 228 000	12 309 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	453 000	344 000	266 000	475 000
Total Current Assets	453 000	344 000	266 000	475 000
Total Assets	12 520 000	12 491 000	12 494 000	12 784 000
Total Equity	6 976 000	6 900 000	6 890 000	7 020 000
Short-Term Group Debt	0	0	0	33 000
Total Long-Term Debt	4 720 000	4 759 000	4 766 000	4 772 000
Creditors	0	0	0	0
Unpaid Taxes	46 000	42 000	263 000	252 000
Dividends	600 000	600 000	400 000	0
Other Current Debt	10 000	618 000	16 000	0
Total Current Debt	825 000	832 000	838 000	992 000
Total Equity and Debt	12 520 000	12 491 000	12 494 000	12 784 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,68 %	8,84 %	8,27 %	8,22 %
Debt-to-Equity Ratio	0,68	0,69	0,69	0,68
Operating Profit Margin	80,36 %	78,86 %	77,15 %	77,01 %
Current Ratio	0,55	0,41	0,32	0,48
Quick Ratio	0,55	0,41	0,32	0,48
Equity Ratio	0,56	0,55	0,55	0,55
Gross Profit Margin	100 %	100 %	100 %	100 %