BRAGER EIENDOM AS

3015 DRAMMEN

Finances

Share Ownership

Return on Equity

3,85 %

Current Ratio

14,29

Debt-to-Equity Ratio

3,39

Key figures (NOK)	2022	2021	2020	2019
Revenue	9 550 000	10 635 000	8 998 000	12 374 000
Net Income	845 000	1 212 000	1 397 000	1 098 000
Total Assets	98 075 000	97 743 000	101 349 000	104 514 000
Total Equity	21 960 000	21 115 000	20 902 000	19 505 000

Income (NOK)	2022	2021	2020	2019
Revenue	9 550 000	10 635 000	8 998 000	12 374 000
Expenditure	5 812 000	7 309 000	5 185 000	8 121 000
Operating Profit	3 738 000	3 326 000	3 813 000	4 253 000
Financial Income	33 000	65 000	86 000	42 000
Financial Costs	2 688 000	1 837 000	2 109 000	2 886 000
Financial Balance	−2 655 000	−1 772 000	−2 023 000	−2 844 000
Earnings Before Tax	1 083 000	1 555 000	1 791 000	1 409 000
Tax	238 000	342 000	394 000	312 000
Net Income	845 000	1 212 000	1 397 000	1 098 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	73 019 000	76 190 000	73 941 000	79 655 000
Total Current Assets	25 056 000	21 553 000	27 408 000	24 860 000
Total Assets	98 075 000	97 743 000	101 349 000	104 514 000
Total Retained Equity	17 460 000	16 615 000	16 402 000	15 005 000
Total Equity	21 960 000	21 115 000	20 902 000	19 505 000
Total Long-Term Debt	74 363 000	74 514 000	78 270 000	81 944 000
Total Current Debt	1 753 000	2 115 000	2 177 000	3 065 000
Total Equity and Debt	98 075 000	97 743 000	101 349 000	104 514 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	267 000	369 000	0	0
Other Income	9 283 000	10 266 000	8 998 000	12 374 000
Revenue	9 550 000	10 635 000	8 998 000	12 374 000
Cost of Goods Sold	0	203 000	0	0
Salary Costs	1 843 000	3 146 000	1 703 000	3 430 000
Depreciation	689 000	736 000	676 000	739 000
Impairment	0	0	0	0
Expenditure	5 812 000	7 309 000	5 185 000	8 121 000
Operating Profit	3 738 000	3 326 000	3 813 000	4 253 000
Financial Income	33 000	65 000	86 000	42 000
Financial Costs	2 688 000	1 837 000	2 109 000	2 886 000
Financial Balance	−2 655 000	−1 772 000	−2 023 000	−2 844 000
Dividends	0	0	0	0
Net Income	845 000	1 212 000	1 397 000	1 098 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	72 151 000	75 022 000	73 657 000	79 239 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	869 000	1 168 000	284 000	415 000
Total Tangible Assets	73 019 000	76 190 000	73 941 000	79 655 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	73 019 000	76 190 000	73 941 000	79 655 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	6 085 000	8 736 000	8 050 000	9 237 000
Total Current Assets	25 056 000	21 553 000	27 408 000	24 860 000
Total Assets	98 075 000	97 743 000	101 349 000	104 514 000
Total Equity	21 960 000	21 115 000	20 902 000	19 505 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	74 363 000	74 514 000	78 270 000	81 944 000
Creditors	0	0	14 000	4 000
Unpaid Taxes	128 000	356 000	273 000	92 000
Dividends	0	0	0	0
Other Current Debt	1 368 000	1 714 000	1 621 000	2 968 000
Total Current Debt	1 753 000	2 115 000	2 177 000	3 065 000
Total Equity and Debt	98 075 000	97 743 000	101 349 000	104 514 000

Financial indicators	2022	2021	2020	2019
Return on Equity	3,85 %	5,74 %	6,68 %	5,63 %
Debt-to-Equity Ratio	3,39	3,53	3,74	4,2
Operating Profit Margin	39,14 %	31,27 %	42,38 %	34,37 %
Current Ratio	14,29	10,19	12,59	8,11
Quick Ratio	14,29	10,19	12,59	8,11
Equity Ratio	0,22	0,22	0,21	0,19
Gross Profit Margin	100 %	98,09 %	100 %	100 %