BRAA BYGG AS

7160 BJUGN

Finances

Return on Equity

−93,23 %

Current Ratio

4,87

Debt-to-Equity Ratio

0,72

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 632 000	1 710 000	1 760 000	1 560 000
Net Income	−15 532 000	2 315 000	−1 810 000	11 559 000
Total Assets	30 860 000	47 771 000	39 175 000	39 713 000
Total Equity	16 660 000	32 192 000	29 877 000	32 687 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 632 000	1 710 000	1 760 000	1 560 000
Expenditure	−561 000	1 998 000	2 365 000	1 188 000
Operating Profit	2 193 000	−288 000	−604 000	373 000
Financial Income	970 000	2 766 000	1 045 000	11 783 000
Financial Costs	18 333 000	250 000	2 286 000	505 000
Financial Balance	−17 363 000	2 516 000	−1 241 000	11 278 000
Earnings Before Tax	−15 170 000	2 228 000	−1 846 000	11 651 000
Tax	362 000	−87 000	−36 000	92 000
Net Income	−15 532 000	2 315 000	−1 810 000	11 559 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	20 083 000	35 510 000	30 813 000	31 390 000
Total Current Assets	10 777 000	12 261 000	8 362 000	8 323 000
Total Assets	30 860 000	47 771 000	39 175 000	39 713 000
Total Retained Equity	13 372 000	28 904 000	26 589 000	29 399 000
Total Equity	16 660 000	32 192 000	29 877 000	32 687 000
Total Long-Term Debt	11 989 000	12 233 000	5 020 000	3 301 000
Total Current Debt	2 211 000	3 347 000	4 278 000	3 726 000
Total Equity and Debt	30 860 000	47 771 000	39 175 000	39 713 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	150 000	250 000	0
Other Income	1 632 000	1 560 000	1 510 000	1 560 000
Revenue	1 632 000	1 710 000	1 760 000	1 560 000
Cost of Goods Sold	0	0	0	0
Salary Costs	782 000	1 035 000	1 027 000	1 081 000
Depreciation	0	1 000	11 000	11 000
Impairment	0	0	0	0
Expenditure	−561 000	1 998 000	2 365 000	1 188 000
Operating Profit	2 193 000	−288 000	−604 000	373 000
Financial Income	970 000	2 766 000	1 045 000	11 783 000
Financial Costs	18 333 000	250 000	2 286 000	505 000
Financial Balance	−17 363 000	2 516 000	−1 241 000	11 278 000
Dividends	0	0	1 000 000	3 000 000
Net Income	−15 532 000	2 315 000	−1 810 000	11 559 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	171 000	510 000	414 000	157 000
Real Eastate	813 000	813 000	813 000	813 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	1 000	12 000
Total Tangible Assets	813 000	813 000	814 000	824 000
Total Fiancial Fixed Assets	19 100 000	34 188 000	29 585 000	30 408 000
Total Fixed Assets	20 083 000	35 510 000	30 813 000	31 390 000
Stock	0	0	0	0
Total Investments	10 696 000	11 168 000	7 048 000	7 948 000
Cash, Bank	88 000	1 093 000	1 312 000	376 000
Total Current Assets	10 777 000	12 261 000	8 362 000	8 323 000
Total Assets	30 860 000	47 771 000	39 175 000	39 713 000
Total Equity	16 660 000	32 192 000	29 877 000	32 687 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	11 989 000	12 233 000	5 020 000	3 301 000
Creditors	0	7 000	5 000	0
Unpaid Taxes	73 000	72 000	77 000	74 000
Dividends	0	0	1 000 000	3 000 000
Other Current Debt	2 115 000	3 260 000	2 976 000	507 000
Total Current Debt	2 211 000	3 347 000	4 278 000	3 726 000
Total Equity and Debt	30 860 000	47 771 000	39 175 000	39 713 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−93,23 %	7,19 %	−6,06 %	35,36 %
Debt-to-Equity Ratio	0,72	0,38	0,17	0,1
Operating Profit Margin	134,38 %	−16,84 %	−34,32 %	23,91 %
Current Ratio	4,87	3,66	1,95	2,23
Quick Ratio	4,87	3,66	1,95	2,23
Equity Ratio	0,54	0,67	0,76	0,82
Gross Profit Margin	100 %	100 %	100 %	100 %