BRATTBAKKEN BORETTSLAG

9018 TROMSØ

Finances

Share Ownership

Return on Equity

6,95 %

Current Ratio

10,15

Debt-to-Equity Ratio

0,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	11 194 000	10 860 000	10 801 000	10 820 000
Net Income	3 772 000	2 153 000	−532 000	4 399 000
Total Assets	85 715 000	82 514 000	80 896 000	81 962 000
Total Equity	54 308 000	50 536 000	48 384 000	48 915 000

Income (NOK)	2022	2021	2020	2019
Revenue	11 194 000	10 860 000	10 801 000	10 820 000
Expenditure	7 388 000	8 647 000	11 305 000	7 251 000
Operating Profit	3 806 000	2 214 000	−503 000	3 569 000
Financial Income	126 000	37 000	116 000	1 028 000
Financial Costs	160 000	98 000	145 000	198 000
Financial Balance	−34 000	−61 000	−29 000	830 000
Earnings Before Tax	3 806 000	2 214 000	−503 000	3 569 000
Tax	0	0	0	0
Net Income	3 772 000	2 153 000	−532 000	4 399 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	76 432 000	69 698 000	68 606 000	67 677 000
Total Current Assets	9 283 000	12 816 000	12 290 000	14 285 000
Total Assets	85 715 000	82 514 000	80 896 000	81 962 000
Total Retained Equity	50 519 000	48 366 000	48 898 000	44 499 000
Total Equity	54 308 000	50 536 000	48 384 000	48 915 000
Total Long-Term Debt	30 492 000	31 120 000	31 748 000	32 364 000
Total Current Debt	915 000	857 000	764 000	683 000
Total Equity and Debt	85 715 000	82 514 000	80 896 000	81 962 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	11 194 000	10 860 000	10 801 000	10 820 000
Revenue	11 194 000	10 860 000	10 801 000	10 820 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 065 000	1 046 000	815 000	602 000
Depreciation	0	11 000	43 000	43 000
Impairment	0	0	0	0
Expenditure	7 388 000	8 647 000	11 305 000	7 251 000
Operating Profit	3 806 000	2 214 000	−503 000	3 569 000
Financial Income	126 000	37 000	116 000	1 028 000
Financial Costs	160 000	98 000	145 000	198 000
Financial Balance	−34 000	−61 000	−29 000	830 000
Dividends	0	0	0	0
Net Income	3 772 000	2 153 000	−532 000	4 399 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	73 385 000	65 275 000	64 181 000	64 181 000
Machinery and Plant Facilities	0	1 398 000	1 409 000	1 452 000
Fixtures	0	0	0	0
Total Tangible Assets	73 385 000	66 673 000	65 590 000	65 633 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	76 432 000	69 698 000	68 606 000	67 677 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	8 669 000	12 265 000	11 768 000	12 816 000
Total Current Assets	9 283 000	12 816 000	12 290 000	14 285 000
Total Assets	85 715 000	82 514 000	80 896 000	81 962 000
Total Equity	54 308 000	50 536 000	48 384 000	48 915 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	30 492 000	31 120 000	31 748 000	32 364 000
Creditors	733 000	685 000	593 000	551 000
Unpaid Taxes	35 000	34 000	32 000	6 000
Dividends	0	0	0	0
Other Current Debt	147 000	139 000	138 000	126 000
Total Current Debt	915 000	857 000	764 000	683 000
Total Equity and Debt	85 715 000	82 514 000	80 896 000	81 962 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,95 %	4,26 %	−1,1 %	8,99 %
Debt-to-Equity Ratio	0,56	0,62	0,66	0,66
Operating Profit Margin	34 %	20,39 %	−4,66 %	32,99 %
Current Ratio	10,15	14,95	16,09	20,92
Quick Ratio	10,15	14,95	16,09	20,92
Equity Ratio	0,63	0,61	0,6	0,6
Gross Profit Margin	100 %	100 %	100 %	100 %