OLAV BRATTLAND EIENDOM 3 AS

8610 MO I RANA

Finances

Share Ownership

Return on Equity

42,91 %

Current Ratio

0,01

Debt-to-Equity Ratio

2,99

Key figures (NOK)	2022	2021	2020	2019
Revenue	992 000	761 000	360 000	900 000
Net Income	239 000	321 000	−135 000	335 000
Total Assets	3 377 000	3 654 000	3 633 000	4 071 000
Total Equity	557 000	500 000	260 000	396 000

Income (NOK)	2022	2021	2020	2019
Revenue	992 000	761 000	360 000	900 000
Expenditure	576 000	311 000	333 000	293 000
Operating Profit	416 000	449 000	28 000	607 000
Financial Income	0	0	0	0
Financial Costs	109 000	118 000	201 000	178 000
Financial Balance	−109 000	−118 000	−201 000	−178 000
Earnings Before Tax	307 000	331 000	−173 000	429 000
Tax	67 000	10 000	−38 000	94 000
Net Income	239 000	321 000	−135 000	335 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 367 000	3 523 000	3 480 000	3 295 000
Total Current Assets	10 000	130 000	153 000	775 000
Total Assets	3 377 000	3 654 000	3 633 000	4 071 000
Total Retained Equity	297 000	239 000	0	134 000
Total Equity	557 000	500 000	260 000	396 000
Total Long-Term Debt	1 664 000	1 771 000	2 205 000	2 802 000
Total Current Debt	1 156 000	1 383 000	1 167 000	873 000
Total Equity and Debt	3 377 000	3 654 000	3 633 000	4 071 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	534 000	401 000	0	150 000
Other Income	458 000	360 000	360 000	750 000
Revenue	992 000	761 000	360 000	900 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	83 000
Depreciation	135 000	148 000	142 000	99 000
Impairment	0	0	0	0
Expenditure	576 000	311 000	333 000	293 000
Operating Profit	416 000	449 000	28 000	607 000
Financial Income	0	0	0	0
Financial Costs	109 000	118 000	201 000	178 000
Financial Balance	−109 000	−118 000	−201 000	−178 000
Dividends	0	0	0	0
Net Income	239 000	321 000	−135 000	335 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	3 205 000	3 261 000	3 125 000	2 847 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	162 000	263 000	355 000	448 000
Total Tangible Assets	3 367 000	3 523 000	3 480 000	3 295 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	3 367 000	3 523 000	3 480 000	3 295 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 000	9 000	1 000	4 000
Total Current Assets	10 000	130 000	153 000	775 000
Total Assets	3 377 000	3 654 000	3 633 000	4 071 000
Total Equity	557 000	500 000	260 000	396 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 664 000	1 771 000	2 205 000	2 802 000
Creditors	29 000	21 000	152 000	301 000
Unpaid Taxes	137 000	146 000	46 000	56 000
Dividends	0	0	0	0
Other Current Debt	990 000	1 215 000	906 000	453 000
Total Current Debt	1 156 000	1 383 000	1 167 000	873 000
Total Equity and Debt	3 377 000	3 654 000	3 633 000	4 071 000

Financial indicators	2022	2021	2020	2019
Return on Equity	42,91 %	64,2 %	−51,92 %	84,6 %
Debt-to-Equity Ratio	2,99	3,54	8,48	7,08
Operating Profit Margin	41,94 %	59 %	7,78 %	67,44 %
Current Ratio	0,01	0,09	0,13	0,89
Quick Ratio	0,01	0,09	0,13	0,89
Equity Ratio	0,16	0,14	0,07	0,1
Gross Profit Margin	100 %	100 %	100 %	100 %