BRAGNESGÅRDEN AS

0160 OSLO

Finances

Share Ownership

Return on Equity

2,61 %

Current Ratio

3,31

Debt-to-Equity Ratio

0,08

Key figures (NOK)	2022	2021	2020	2019
Revenue	0	2 748 000	3 000 000	2 908 000
Net Income	909 000	16 355 000	1 493 000	1 731 000
Total Assets	37 549 000	36 488 000	32 307 000	47 936 000
Total Equity	34 788 000	33 849 000	4 825 000	4 713 000

Income (NOK)	2022	2021	2020	2019
Revenue	0	2 748 000	3 000 000	2 908 000
Expenditure	64 000	299 000	822 000	525 000
Operating Profit	−64 000	2 449 000	2 178 000	2 383 000
Financial Income	1 230 000	18 717 000	705 000	988 000
Financial Costs	0	106 000	969 000	1 152 000
Financial Balance	1 230 000	18 611 000	−264 000	−164 000
Earnings Before Tax	1 165 000	21 060 000	1 914 000	2 219 000
Tax	256 000	4 705 000	421 000	488 000
Net Income	909 000	16 355 000	1 493 000	1 731 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 146 000	30 155 000	24 456 000	41 485 000
Total Current Assets	404 000	6 334 000	7 850 000	6 452 000
Total Assets	37 549 000	36 488 000	32 307 000	47 936 000
Total Retained Equity	25 357 000	24 562 000	1 153 000	1 041 000
Total Equity	34 788 000	33 849 000	4 825 000	4 713 000
Total Long-Term Debt	2 640 000	2 640 000	25 551 000	36 208 000
Total Current Debt	122 000	0	1 931 000	7 015 000
Total Equity and Debt	37 549 000	36 488 000	32 307 000	47 936 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	−1 789 000	3 000 000	2 908 000
Other Income	0	4 537 000	0	0
Revenue	0	2 748 000	3 000 000	2 908 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	93 000	304 000	304 000
Impairment	0	0	0	0
Expenditure	64 000	299 000	822 000	525 000
Operating Profit	−64 000	2 449 000	2 178 000	2 383 000
Financial Income	1 230 000	18 717 000	705 000	988 000
Financial Costs	0	106 000	969 000	1 152 000
Financial Balance	1 230 000	18 611 000	−264 000	−164 000
Dividends	0	0	0	0
Net Income	909 000	16 355 000	1 493 000	1 731 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	942 000	1 198 000	0	0
Real Eastate	0	0	7 876 000	8 105 000
Machinery and Plant Facilities	0	0	3 290 000	3 365 000
Fixtures	0	0	0	0
Total Tangible Assets	0	0	11 166 000	11 470 000
Total Fiancial Fixed Assets	36 204 000	28 957 000	13 290 000	30 015 000
Total Fixed Assets	37 146 000	30 155 000	24 456 000	41 485 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	152 000	409 000	7 836 000	6 431 000
Total Current Assets	404 000	6 334 000	7 850 000	6 452 000
Total Assets	37 549 000	36 488 000	32 307 000	47 936 000
Total Equity	34 788 000	33 849 000	4 825 000	4 713 000
Short-Term Group Debt	0	0	1 772 000	6 849 000
Total Long-Term Debt	2 640 000	2 640 000	25 551 000	36 208 000
Creditors	0	0	86 000	96 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	122 000	0	73 000	70 000
Total Current Debt	122 000	0	1 931 000	7 015 000
Total Equity and Debt	37 549 000	36 488 000	32 307 000	47 936 000

Financial indicators	2022	2021	2020	2019
Return on Equity	2,61 %	48,32 %	30,94 %	36,73 %
Debt-to-Equity Ratio	0,08	0,08	5,3	7,68
Operating Profit Margin	-	89,12 %	72,6 %	81,95 %
Current Ratio	3,31	-	4,07	0,92
Quick Ratio	3,31	-	4,07	0,92
Equity Ratio	0,93	0,93	0,15	0,1
Gross Profit Margin	-	100 %	100 %	100 %