BRAATHEN EIENDOM FLYT AS

0191 OSLO

Finances

Share Ownership

Return on Equity

−14,67 %

Current Ratio

1,81

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	51 661 000	34 547 000	6 441 000	7 353 000
Net Income	−3 305 000	−5 837 000	−2 759 000	−2 402 000
Total Assets	42 102 000	18 809 000	17 682 000	21 923 000
Total Equity	22 524 000	2 524 000	3 735 000	2 510 000

Income (NOK)	2022	2021	2020	2019
Revenue	51 661 000	34 547 000	6 441 000	7 353 000
Expenditure	55 964 000	41 938 000	9 855 000	10 235 000
Operating Profit	−4 302 000	−7 391 000	−3 414 000	−2 883 000
Financial Income	184 000	1 000	0	2 000
Financial Costs	115 000	92 000	123 000	197 000
Financial Balance	69 000	−91 000	−123 000	−195 000
Earnings Before Tax	−4 233 000	−7 483 000	−3 537 000	−3 078 000
Tax	−928 000	−1 646 000	−778 000	−677 000
Net Income	−3 305 000	−5 837 000	−2 759 000	−2 402 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	6 875 000	9 673 000	12 417 000	11 137 000
Total Current Assets	35 227 000	9 137 000	5 265 000	10 786 000
Total Assets	42 102 000	18 809 000	17 682 000	21 923 000
Total Retained Equity	0	0	1 225 000	0
Total Equity	22 524 000	2 524 000	3 735 000	2 510 000
Total Long-Term Debt	164 000	420 000	772 000	427 000
Total Current Debt	19 414 000	15 865 000	13 174 000	18 986 000
Total Equity and Debt	42 102 000	18 809 000	17 682 000	21 923 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	50 111 000	26 984 000	6 229 000	5 591 000
Other Income	1 551 000	7 563 000	212 000	1 761 000
Revenue	51 661 000	34 547 000	6 441 000	7 353 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	2 827 000	3 796 000	718 000	494 000
Impairment	0	0	0	0
Expenditure	55 964 000	41 938 000	9 855 000	10 235 000
Operating Profit	−4 302 000	−7 391 000	−3 414 000	−2 883 000
Financial Income	184 000	1 000	0	2 000
Financial Costs	115 000	92 000	123 000	197 000
Financial Balance	69 000	−91 000	−123 000	−195 000
Dividends	0	0	0	0
Net Income	−3 305 000	−5 837 000	−2 759 000	−2 402 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	2 105 000	0	0
Total Intangible Assets	0	2 105 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	6 775 000	7 467 000	12 317 000	6 260 000
Total Tangible Assets	6 775 000	7 467 000	12 317 000	6 260 000
Total Fiancial Fixed Assets	100 000	100 000	100 000	4 877 000
Total Fixed Assets	6 875 000	9 673 000	12 417 000	11 137 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	59 000	106 000	31 000	45 000
Total Current Assets	35 227 000	9 137 000	5 265 000	10 786 000
Total Assets	42 102 000	18 809 000	17 682 000	21 923 000
Total Equity	22 524 000	2 524 000	3 735 000	2 510 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	164 000	420 000	772 000	427 000
Creditors	563 000	461 000	136 000	274 000
Unpaid Taxes	0	3 039 000	67 000	783 000
Dividends	0	0	0	0
Other Current Debt	18 851 000	12 365 000	12 972 000	17 929 000
Total Current Debt	19 414 000	15 865 000	13 174 000	18 986 000
Total Equity and Debt	42 102 000	18 809 000	17 682 000	21 923 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−14,67 %	−231,26 %	−73,87 %	−95,7 %
Debt-to-Equity Ratio	0,01	0,17	0,21	0,17
Operating Profit Margin	−8,33 %	−21,39 %	−53 %	−39,21 %
Current Ratio	1,81	0,58	0,4	0,57
Quick Ratio	1,81	0,58	0,4	0,57
Equity Ratio	0,53	0,13	0,21	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %