BRAGERNES TORG 10 AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

480,94 %

Current Ratio

0,47

Debt-to-Equity Ratio

1,95

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 812 000	2 379 000	2 449 000	2 622 000
Net Income	1 943 000	1 502 000	1 683 000	1 847 000
Total Assets	3 777 000	3 507 000	3 997 000	3 406 000
Total Equity	404 000	375 000	338 000	288 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 812 000	2 379 000	2 449 000	2 622 000
Expenditure	305 000	410 000	255 000	240 000
Operating Profit	2 507 000	1 969 000	2 194 000	2 382 000
Financial Income	11 000	1 000	8 000	5 000
Financial Costs	28 000	45 000	44 000	20 000
Financial Balance	−17 000	−44 000	−36 000	−15 000
Earnings Before Tax	2 491 000	1 925 000	2 158 000	2 368 000
Tax	548 000	424 000	475 000	521 000
Net Income	1 943 000	1 502 000	1 683 000	1 847 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 573 000	2 616 000	2 660 000	2 492 000
Total Current Assets	1 204 000	891 000	1 337 000	914 000
Total Assets	3 777 000	3 507 000	3 997 000	3 406 000
Total Retained Equity	200 000	171 000	134 000	84 000
Total Equity	404 000	375 000	338 000	288 000
Total Long-Term Debt	787 000	1 080 000	1 431 000	695 000
Total Current Debt	2 586 000	2 053 000	2 228 000	2 423 000
Total Equity and Debt	3 777 000	3 507 000	3 997 000	3 406 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 812 000	2 379 000	2 449 000	2 622 000
Other Income	0	0	0	0
Revenue	2 812 000	2 379 000	2 449 000	2 622 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	44 000	44 000	36 000	28 000
Impairment	0	0	0	0
Expenditure	305 000	410 000	255 000	240 000
Operating Profit	2 507 000	1 969 000	2 194 000	2 382 000
Financial Income	11 000	1 000	8 000	5 000
Financial Costs	28 000	45 000	44 000	20 000
Financial Balance	−17 000	−44 000	−36 000	−15 000
Dividends	0	0	0	0
Net Income	1 943 000	1 502 000	1 683 000	1 847 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 538 000	2 568 000	2 598 000	2 492 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	35 000	49 000	63 000	0
Total Tangible Assets	2 573 000	2 616 000	2 660 000	2 492 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 573 000	2 616 000	2 660 000	2 492 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 179 000	867 000	740 000	907 000
Total Current Assets	1 204 000	891 000	1 337 000	914 000
Total Assets	3 777 000	3 507 000	3 997 000	3 406 000
Total Equity	404 000	375 000	338 000	288 000
Short-Term Group Debt	2 453 000	1 878 000	2 094 000	2 318 000
Total Long-Term Debt	787 000	1 080 000	1 431 000	695 000
Creditors	17 000	4 000	26 000	0
Unpaid Taxes	116 000	27 000	107 000	105 000
Dividends	0	0	0	0
Other Current Debt	0	143 000	0	0
Total Current Debt	2 586 000	2 053 000	2 228 000	2 423 000
Total Equity and Debt	3 777 000	3 507 000	3 997 000	3 406 000

Financial indicators	2022	2021	2020	2019
Return on Equity	480,94 %	400,53 %	497,93 %	641,32 %
Debt-to-Equity Ratio	1,95	2,88	4,23	2,41
Operating Profit Margin	89,15 %	82,77 %	89,59 %	90,85 %
Current Ratio	0,47	0,43	0,6	0,38
Quick Ratio	0,47	0,43	0,6	0,38
Equity Ratio	0,11	0,11	0,08	0,08
Gross Profit Margin	100 %	100 %	100 %	100 %