BRAUTE EIENDOM AS

6240 ØRSKOG

Finances

Share Ownership

Return on Equity

13,62 %

Current Ratio

18,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	252 000	252 000	237 000	200 000
Net Income	305 000	133 000	86 000	102 000
Total Assets	2 342 000	2 234 000	2 066 000	1 898 000
Total Equity	2 239 000	1 934 000	1 801 000	1 716 000

Income (NOK)	2022	2021	2020	2019
Revenue	252 000	252 000	237 000	200 000
Expenditure	−139 000	82 000	128 000	156 000
Operating Profit	391 000	170 000	110 000	44 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	391 000	170 000	110 000	44 000
Tax	86 000	37 000	24 000	−59 000
Net Income	305 000	133 000	86 000	102 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	479 000	352 000	263 000	279 000
Total Current Assets	1 862 000	1 882 000	1 803 000	1 619 000
Total Assets	2 342 000	2 234 000	2 066 000	1 898 000
Total Retained Equity	2 089 000	1 784 000	1 651 000	1 566 000
Total Equity	2 239 000	1 934 000	1 801 000	1 716 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	103 000	300 000	265 000	183 000
Total Equity and Debt	2 342 000	2 234 000	2 066 000	1 898 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	252 000	252 000	237 000	200 000
Revenue	252 000	252 000	237 000	200 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	27 000	19 000	15 000	13 000
Impairment	0	0	0	0
Expenditure	−139 000	82 000	128 000	156 000
Operating Profit	391 000	170 000	110 000	44 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	0	0	0	0
Net Income	305 000	133 000	86 000	102 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	58 000	59 000	60 000	62 000
Real Eastate	413 000	285 000	195 000	210 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	413 000	285 000	195 000	210 000
Total Fiancial Fixed Assets	8 000	8 000	8 000	8 000
Total Fixed Assets	479 000	352 000	263 000	279 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	880 000	1 004 000	878 000	741 000
Total Current Assets	1 862 000	1 882 000	1 803 000	1 619 000
Total Assets	2 342 000	2 234 000	2 066 000	1 898 000
Total Equity	2 239 000	1 934 000	1 801 000	1 716 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	10 000	66 000	15 000	10 000
Unpaid Taxes	4 000	28 000	57 000	0
Dividends	0	0	0	0
Other Current Debt	3 000	170 000	170 000	170 000
Total Current Debt	103 000	300 000	265 000	183 000
Total Equity and Debt	2 342 000	2 234 000	2 066 000	1 898 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,62 %	6,88 %	4,78 %	5,94 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	155,16 %	67,46 %	46,41 %	22 %
Current Ratio	18,08	6,27	6,8	8,85
Quick Ratio	18,08	6,27	6,8	8,85
Equity Ratio	0,96	0,87	0,87	0,9
Gross Profit Margin	100 %	100 %	100 %	100 %