BRATTLIEN 13 AS

5004 BERGEN

Finances

Share Ownership

Return on Equity

5,13 %

Current Ratio

0,74

Debt-to-Equity Ratio

125,12

Key figures (NOK)	2022	2021	2020
Revenue	795 000	658 000	612 000
Net Income	8 000	20 000	142 000
Total Assets	19 983 000	20 191 000	20 064 000
Total Equity	156 000	102 000	30 000

Income (NOK)	2022	2021	2020
Revenue	795 000	658 000	612 000
Expenditure	741 000	583 000	387 000
Operating Profit	53 000	76 000	226 000
Financial Income	0	0	0
Financial Costs	0	3 000	0
Financial Balance	0	−3 000	0
Earnings Before Tax	53 000	72 000	226 000
Tax	45 000	52 000	84 000
Net Income	8 000	20 000	142 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	19 754 000	19 900 000	19 860 000
Total Current Assets	230 000	291 000	203 000
Total Assets	19 983 000	20 191 000	20 064 000
Total Retained Equity	126 000	72 000	0
Total Equity	156 000	102 000	30 000
Total Long-Term Debt	19 518 000	19 549 000	19 349 000
Total Current Debt	310 000	540 000	685 000
Total Equity and Debt	19 983 000	20 191 000	20 064 000

Cash flow (NOK)	2022	2021	2020
Sales Income	0	0	0
Other Income	795 000	658 000	612 000
Revenue	795 000	658 000	612 000
Cost of Goods Sold	0	0	0
Salary Costs	0	0	0
Depreciation	152 000	151 000	136 000
Impairment	0	0	0
Expenditure	741 000	583 000	387 000
Operating Profit	53 000	76 000	226 000
Financial Income	0	0	0
Financial Costs	0	3 000	0
Financial Balance	0	−3 000	0
Dividends	0	0	0
Net Income	8 000	20 000	142 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	19 754 000	19 900 000	19 860 000
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	19 754 000	19 900 000	19 860 000
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	19 754 000	19 900 000	19 860 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	13 000	51 000	29 000
Total Current Assets	230 000	291 000	203 000
Total Assets	19 983 000	20 191 000	20 064 000
Total Equity	156 000	102 000	30 000
Short-Term Group Debt	205 000	408 000	380 000
Total Long-Term Debt	19 518 000	19 549 000	19 349 000
Creditors	52 000	80 000	228 000
Unpaid Taxes	0	0	0
Dividends	0	0	0
Other Current Debt	53 000	51 000	77 000
Total Current Debt	310 000	540 000	685 000
Total Equity and Debt	19 983 000	20 191 000	20 064 000

Financial indicators	2022	2021	2020
Return on Equity	5,13 %	19,61 %	473,33 %
Debt-to-Equity Ratio	125,12	191,66	644,97
Operating Profit Margin	6,67 %	11,55 %	36,93 %
Current Ratio	0,74	0,54	0,3
Quick Ratio	0,74	0,54	0,3
Equity Ratio	0,01	0,01	0
Gross Profit Margin	100 %	100 %	100 %