BRANOR EIENDOM AS

1182 OSLO

Finances

Share Ownership

Return on Equity

11,28 %

Current Ratio

Debt-to-Equity Ratio

1,27

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 131 000	3 917 000	3 818 000	3 750 000
Net Income	1 659 000	1 679 000	1 374 000	1 061 000
Total Assets	33 832 000	35 712 000	37 385 000	42 046 000
Total Equity	14 709 000	13 050 000	11 372 000	9 998 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 131 000	3 917 000	3 818 000	3 750 000
Expenditure	1 312 000	1 244 000	1 210 000	1 207 000
Operating Profit	2 818 000	2 673 000	2 608 000	2 543 000
Financial Income	1 000	0	1 000	10 000
Financial Costs	693 000	521 000	848 000	1 192 000
Financial Balance	−692 000	−521 000	−847 000	−1 182 000
Earnings Before Tax	2 127 000	2 152 000	1 762 000	1 360 000
Tax	468 000	473 000	388 000	299 000
Net Income	1 659 000	1 679 000	1 374 000	1 061 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	33 830 000	35 013 000	36 195 000	37 378 000
Total Current Assets	2 000	700 000	1 189 000	4 668 000
Total Assets	33 832 000	35 712 000	37 385 000	42 046 000
Total Retained Equity	13 709 000	12 050 000	10 372 000	8 998 000
Total Equity	14 709 000	13 050 000	11 372 000	9 998 000
Total Long-Term Debt	18 635 000	22 201 000	25 661 000	31 810 000
Total Current Debt	488 000	461 000	352 000	238 000
Total Equity and Debt	33 832 000	35 712 000	37 385 000	42 046 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	4 131 000	3 917 000	3 818 000	3 750 000
Revenue	4 131 000	3 917 000	3 818 000	3 750 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	1 183 000	1 183 000	1 183 000	1 183 000
Impairment	0	0	0	0
Expenditure	1 312 000	1 244 000	1 210 000	1 207 000
Operating Profit	2 818 000	2 673 000	2 608 000	2 543 000
Financial Income	1 000	0	1 000	10 000
Financial Costs	693 000	521 000	848 000	1 192 000
Financial Balance	−692 000	−521 000	−847 000	−1 182 000
Dividends	0	0	0	0
Net Income	1 659 000	1 679 000	1 374 000	1 061 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	33 830 000	35 013 000	36 195 000	37 378 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	33 830 000	35 013 000	36 195 000	37 378 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	33 830 000	35 013 000	36 195 000	37 378 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 000	698 000	1 177 000	1 659 000
Total Current Assets	2 000	700 000	1 189 000	4 668 000
Total Assets	33 832 000	35 712 000	37 385 000	42 046 000
Total Equity	14 709 000	13 050 000	11 372 000	9 998 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	18 635 000	22 201 000	25 661 000	31 810 000
Creditors	0	0	0	0
Unpaid Taxes	12 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	488 000	461 000	352 000	238 000
Total Equity and Debt	33 832 000	35 712 000	37 385 000	42 046 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,28 %	12,87 %	12,08 %	10,61 %
Debt-to-Equity Ratio	1,27	1,7	2,26	3,18
Operating Profit Margin	68,22 %	68,24 %	68,31 %	67,81 %
Current Ratio	0	1,52	3,38	19,61
Quick Ratio	0	1,52	3,38	19,61
Equity Ratio	0,43	0,37	0,3	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %