BRAVAS EIENDOM AS

4200 SAUDA

Finances

Share Ownership

Return on Equity

16,16 %

Current Ratio

2,58

Debt-to-Equity Ratio

0,51

Key figures (NOK)	2022	2021	2020	2019
Revenue	348 000	337 000	337 000	0
Net Income	196 000	205 000	217 000	1 000
Total Assets	2 206 000	2 059 000	1 836 000	446 000
Total Equity	1 213 000	1 067 000	912 000	446 000

Income (NOK)	2022	2021	2020	2019
Revenue	348 000	337 000	337 000	0
Expenditure	68 000	65 000	43 000	0
Operating Profit	280 000	273 000	294 000	0
Financial Income	5 000	1 000	0	2 000
Financial Costs	34 000	11 000	16 000	0
Financial Balance	−29 000	−10 000	−16 000	2 000
Earnings Before Tax	251 000	263 000	278 000	1 000
Tax	55 000	58 000	61 000	0
Net Income	196 000	205 000	217 000	1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 235 000	1 260 000	1 286 000	0
Total Current Assets	971 000	798 000	550 000	446 000
Total Assets	2 206 000	2 059 000	1 836 000	446 000
Total Retained Equity	463 000	317 000	162 000	−4 000
Total Equity	1 213 000	1 067 000	912 000	446 000
Total Long-Term Debt	616 000	703 000	790 000	0
Total Current Debt	377 000	288 000	133 000	0
Total Equity and Debt	2 206 000	2 059 000	1 836 000	446 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	348 000	337 000	337 000	0
Revenue	348 000	337 000	337 000	0
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	25 000	26 000	26 000	0
Impairment	0	0	0	0
Expenditure	68 000	65 000	43 000	0
Operating Profit	280 000	273 000	294 000	0
Financial Income	5 000	1 000	0	2 000
Financial Costs	34 000	11 000	16 000	0
Financial Balance	−29 000	−10 000	−16 000	2 000
Dividends	50 000	50 000	50 000	0
Net Income	196 000	205 000	217 000	1 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	1 235 000	1 260 000	1 286 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	1 235 000	1 260 000	1 286 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 235 000	1 260 000	1 286 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	971 000	798 000	550 000	446 000
Total Current Assets	971 000	798 000	550 000	446 000
Total Assets	2 206 000	2 059 000	1 836 000	446 000
Total Equity	1 213 000	1 067 000	912 000	446 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	616 000	703 000	790 000	0
Creditors	0	0	0	0
Unpaid Taxes	15 000	23 000	0	0
Dividends	50 000	50 000	50 000	0
Other Current Debt	257 000	157 000	22 000	0
Total Current Debt	377 000	288 000	133 000	0
Total Equity and Debt	2 206 000	2 059 000	1 836 000	446 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,16 %	19,21 %	23,79 %	0,22 %
Debt-to-Equity Ratio	0,51	0,66	0,87	0
Operating Profit Margin	80,46 %	81,01 %	87,24 %	-
Current Ratio	2,58	2,77	4,14	-
Quick Ratio	2,58	2,77	4,14	-
Equity Ratio	0,55	0,52	0,5	1
Gross Profit Margin	100 %	100 %	100 %	-