BRATTLI EIENDOM AS

8071 BODØ

Finances

Share Ownership

Return on Equity

63,72 %

Current Ratio

0,87

Debt-to-Equity Ratio

2,09

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 071 000	120 000	134 000	70 000
Net Income	504 000	80 000	72 000	36 000
Total Assets	2 592 000	1 680 000	1 515 000	1 405 000
Total Equity	791 000	287 000	207 000	136 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 071 000	120 000	134 000	70 000
Expenditure	427 000	18 000	15 000	9 000
Operating Profit	645 000	102 000	119 000	61 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	28 000	15 000
Financial Balance	1 000	0	−28 000	−15 000
Earnings Before Tax	646 000	102 000	92 000	46 000
Tax	142 000	22 000	20 000	10 000
Net Income	504 000	80 000	72 000	36 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 461 000	1 334 000	1 334 000	1 334 000
Total Current Assets	131 000	346 000	181 000	71 000
Total Assets	2 592 000	1 680 000	1 515 000	1 405 000
Total Retained Equity	691 000	187 000	107 000	36 000
Total Equity	791 000	287 000	207 000	136 000
Total Long-Term Debt	1 650 000	1 244 000	1 287 000	1 259 000
Total Current Debt	151 000	149 000	20 000	10 000
Total Equity and Debt	2 592 000	1 680 000	1 515 000	1 405 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 071 000	120 000	134 000	70 000
Revenue	1 071 000	120 000	134 000	70 000
Cost of Goods Sold	9 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	103 000	0	0	0
Impairment	0	0	0	0
Expenditure	427 000	18 000	15 000	9 000
Operating Profit	645 000	102 000	119 000	61 000
Financial Income	1 000	0	0	0
Financial Costs	0	0	28 000	15 000
Financial Balance	1 000	0	−28 000	−15 000
Dividends	0	0	0	0
Net Income	504 000	80 000	72 000	36 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 461 000	1 334 000	1 334 000	1 334 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 461 000	1 334 000	1 334 000	1 334 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 461 000	1 334 000	1 334 000	1 334 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	80 000	250 000	111 000	9 000
Total Current Assets	131 000	346 000	181 000	71 000
Total Assets	2 592 000	1 680 000	1 515 000	1 405 000
Total Equity	791 000	287 000	207 000	136 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 650 000	1 244 000	1 287 000	1 259 000
Creditors	1 000	5 000	0	0
Unpaid Taxes	0	9 000	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	113 000	0	0
Total Current Debt	151 000	149 000	20 000	10 000
Total Equity and Debt	2 592 000	1 680 000	1 515 000	1 405 000

Financial indicators	2022	2021	2020	2019
Return on Equity	63,72 %	27,87 %	34,78 %	26,47 %
Debt-to-Equity Ratio	2,09	4,33	6,22	9,26
Operating Profit Margin	60,22 %	85 %	88,81 %	87,14 %
Current Ratio	0,87	2,32	9,05	7,1
Quick Ratio	0,87	2,32	9,05	7,1
Equity Ratio	0,31	0,17	0,14	0,1
Gross Profit Margin	99,16 %	100 %	100 %	100 %