BRAFFS BYGG AS

2008 FJERDINGBY

Finances

Share Ownership

Return on Equity

61,1 %

Current Ratio

4,63

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	843 000	896 000	948 000	1 352 000
Net Income	267 000	8 000	−166 000	393 000
Total Assets	555 000	439 000	463 000	638 000
Total Equity	437 000	170 000	162 000	328 000

Income (NOK)	2022	2021	2020	2019
Revenue	843 000	896 000	948 000	1 352 000
Expenditure	512 000	888 000	1 112 000	870 000
Operating Profit	331 000	8 000	−164 000	482 000
Financial Income	0	0	0	1 000
Financial Costs	8 000	1 000	2 000	2 000
Financial Balance	−8 000	−1 000	−2 000	−1 000
Earnings Before Tax	323 000	8 000	−166 000	481 000
Tax	57 000	0	0	88 000
Net Income	267 000	8 000	−166 000	393 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	9 000	34 000	32 000	48 000
Total Current Assets	546 000	405 000	431 000	590 000
Total Assets	555 000	439 000	463 000	638 000
Total Retained Equity	407 000	140 000	132 000	298 000
Total Equity	437 000	170 000	162 000	328 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	118 000	269 000	301 000	310 000
Total Equity and Debt	555 000	439 000	463 000	638 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	843 000	886 000	948 000	1 352 000
Other Income	0	10 000	0	0
Revenue	843 000	896 000	948 000	1 352 000
Cost of Goods Sold	10 000	0	7 000	230 000
Salary Costs	327 000	620 000	841 000	378 000
Depreciation	25 000	25 000	16 000	16 000
Impairment	0	0	0	0
Expenditure	512 000	888 000	1 112 000	870 000
Operating Profit	331 000	8 000	−164 000	482 000
Financial Income	0	0	0	1 000
Financial Costs	8 000	1 000	2 000	2 000
Financial Balance	−8 000	−1 000	−2 000	−1 000
Dividends	0	0	0	0
Net Income	267 000	8 000	−166 000	393 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	9 000	34 000	32 000	48 000
Total Tangible Assets	9 000	34 000	32 000	48 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	9 000	34 000	32 000	48 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	405 000	398 000	36 000	180 000
Total Current Assets	546 000	405 000	431 000	590 000
Total Assets	555 000	439 000	463 000	638 000
Total Equity	437 000	170 000	162 000	328 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	12 000	4 000	32 000	46 000
Unpaid Taxes	62 000	168 000	83 000	103 000
Dividends	0	0	0	0
Other Current Debt	−12 000	97 000	186 000	73 000
Total Current Debt	118 000	269 000	301 000	310 000
Total Equity and Debt	555 000	439 000	463 000	638 000

Financial indicators	2022	2021	2020	2019
Return on Equity	61,1 %	4,71 %	−102,47 %	119,82 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	39,26 %	0,89 %	−17,3 %	35,65 %
Current Ratio	4,63	1,51	1,43	1,9
Quick Ratio	4,63	1,51	1,43	1,9
Equity Ratio	0,79	0,39	0,35	0,51
Gross Profit Margin	98,81 %	100 %	99,26 %	82,99 %