BRAGERNES TORG 8 AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

44,9 %

Current Ratio

0,34

Debt-to-Equity Ratio

0,62

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 563 000	3 871 000	4 190 000	4 466 000
Net Income	2 573 000	1 688 000	1 437 000	2 643 000
Total Assets	12 808 000	12 351 000	12 650 000	12 351 000
Total Equity	5 731 000	5 617 000	5 478 000	5 305 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 563 000	3 871 000	4 190 000	4 466 000
Expenditure	1 157 000	1 568 000	2 212 000	1 114 000
Operating Profit	3 407 000	2 302 000	1 978 000	3 353 000
Financial Income	7 000	0	0	224 000
Financial Costs	114 000	138 000	136 000	188 000
Financial Balance	−107 000	−138 000	−136 000	36 000
Earnings Before Tax	3 300 000	2 164 000	1 842 000	3 389 000
Tax	727 000	476 000	405 000	746 000
Net Income	2 573 000	1 688 000	1 437 000	2 643 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 605 000	11 578 000	11 504 000	10 733 000
Total Current Assets	1 203 000	774 000	1 147 000	1 618 000
Total Assets	12 808 000	12 351 000	12 650 000	12 351 000
Total Retained Equity	4 681 000	4 567 000	4 428 000	4 255 000
Total Equity	5 731 000	5 617 000	5 478 000	5 305 000
Total Long-Term Debt	3 533 000	4 501 000	4 905 000	3 212 000
Total Current Debt	3 544 000	2 234 000	2 268 000	3 559 000
Total Equity and Debt	12 808 000	12 351 000	12 650 000	12 351 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	4 563 000	3 871 000	4 190 000	4 466 000
Other Income	0	0	0	0
Revenue	4 563 000	3 871 000	4 190 000	4 466 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	176 000	176 000	163 000	149 000
Impairment	0	0	0	0
Expenditure	1 157 000	1 568 000	2 212 000	1 114 000
Operating Profit	3 407 000	2 302 000	1 978 000	3 353 000
Financial Income	7 000	0	0	224 000
Financial Costs	114 000	138 000	136 000	188 000
Financial Balance	−107 000	−138 000	−136 000	36 000
Dividends	0	0	0	0
Net Income	2 573 000	1 688 000	1 437 000	2 643 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	11 557 000	11 511 000	11 419 000	10 733 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	47 000	66 000	85 000	0
Total Tangible Assets	11 605 000	11 578 000	11 504 000	10 733 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 605 000	11 578 000	11 504 000	10 733 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 136 000	710 000	838 000	1 610 000
Total Current Assets	1 203 000	774 000	1 147 000	1 618 000
Total Assets	12 808 000	12 351 000	12 650 000	12 351 000
Total Equity	5 731 000	5 617 000	5 478 000	5 305 000
Short-Term Group Debt	3 152 000	1 986 000	1 620 000	3 235 000
Total Long-Term Debt	3 533 000	4 501 000	4 905 000	3 212 000
Creditors	207 000	25 000	431 000	110 000
Unpaid Taxes	118 000	165 000	136 000	141 000
Dividends	0	0	0	0
Other Current Debt	66 000	58 000	81 000	73 000
Total Current Debt	3 544 000	2 234 000	2 268 000	3 559 000
Total Equity and Debt	12 808 000	12 351 000	12 650 000	12 351 000

Financial indicators	2022	2021	2020	2019
Return on Equity	44,9 %	30,05 %	26,23 %	49,82 %
Debt-to-Equity Ratio	0,62	0,8	0,9	0,61
Operating Profit Margin	74,67 %	59,47 %	47,21 %	75,08 %
Current Ratio	0,34	0,35	0,51	0,45
Quick Ratio	0,34	0,35	0,51	0,45
Equity Ratio	0,45	0,45	0,43	0,43
Gross Profit Margin	100 %	100 %	100 %	100 %