BRAGA EIENDOM AS

4747 VALLE

Finances

Share Ownership

Return on Equity

−14,29 %

Current Ratio

0,25

Debt-to-Equity Ratio

−4,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	480 000	420 000	280 000	0
Net Income	93 000	96 000	−111 000	−729 000
Total Assets	2 788 000	2 689 000	2 726 000	160 000
Total Equity	−651 000	−744 000	30 000	−699 000

Income (NOK)	2022	2021	2020	2019
Revenue	480 000	420 000	280 000	0
Expenditure	176 000	183 000	225 000	729 000
Operating Profit	304 000	237 000	55 000	−729 000
Financial Income	0	0	0	0
Financial Costs	157 000	141 000	166 000	0
Financial Balance	−157 000	−141 000	−166 000	0
Earnings Before Tax	147 000	96 000	−111 000	−729 000
Tax	54 000	0	0	0
Net Income	93 000	96 000	−111 000	−729 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 635 000	2 689 000	2 700 000	160 000
Total Current Assets	153 000	0	26 000	0
Total Assets	2 788 000	2 689 000	2 726 000	160 000
Total Retained Equity	−681 000	−774 000	0	−729 000
Total Equity	−651 000	−744 000	30 000	−699 000
Total Long-Term Debt	2 838 000	3 129 000	−666 000	0
Total Current Debt	601 000	304 000	3 363 000	859 000
Total Equity and Debt	2 788 000	2 689 000	2 726 000	160 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	420 000	0	0
Other Income	480 000	0	280 000	0
Revenue	480 000	420 000	280 000	0
Cost of Goods Sold	0	0	32 000	0
Salary Costs	0	0	0	0
Depreciation	54 000	11 000	0	0
Impairment	0	0	0	0
Expenditure	176 000	183 000	225 000	729 000
Operating Profit	304 000	237 000	55 000	−729 000
Financial Income	0	0	0	0
Financial Costs	157 000	141 000	166 000	0
Financial Balance	−157 000	−141 000	−166 000	0
Dividends	0	0	0	0
Net Income	93 000	96 000	−111 000	−729 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	160 000
Real Eastate	2 635 000	2 689 000	2 700 000	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 635 000	2 689 000	2 700 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 635 000	2 689 000	2 700 000	160 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	134 000	0	26 000	0
Total Current Assets	153 000	0	26 000	0
Total Assets	2 788 000	2 689 000	2 726 000	160 000
Total Equity	−651 000	−744 000	30 000	−699 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 838 000	3 129 000	−666 000	0
Creditors	38 000	6 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	530 000	298 000	0	729 000
Total Current Debt	601 000	304 000	3 363 000	859 000
Total Equity and Debt	2 788 000	2 689 000	2 726 000	160 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−14,29 %	−12,9 %	−370 %	104,29 %
Debt-to-Equity Ratio	−4,36	−4,21	−22,2	−0
Operating Profit Margin	63,33 %	56,43 %	19,64 %	-
Current Ratio	0,25	0	0,01	0
Quick Ratio	0,25	0	0,01	0
Equity Ratio	−0,23	−0,28	0,01	−4,37
Gross Profit Margin	100 %	100 %	88,57 %	-