BRACO EIENDOM AS

1461 LØRENSKOG

Finances

Share Ownership

Return on Equity

9,69 %

Current Ratio

4,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 286 000	1 286 000	1 286 000	1 286 000
Net Income	736 000	921 000	960 000	969 000
Total Assets	9 393 000	8 976 000	8 096 000	7 627 000
Total Equity	7 593 000	8 396 000	7 557 000	6 677 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 286 000	1 286 000	1 286 000	1 286 000
Expenditure	359 000	265 000	205 000	177 000
Operating Profit	927 000	1 021 000	1 081 000	1 109 000
Financial Income	16 000	161 000	150 000	141 000
Financial Costs	0	1 000	0	7 000
Financial Balance	16 000	160 000	150 000	134 000
Earnings Before Tax	943 000	1 181 000	1 231 000	1 242 000
Tax	208 000	260 000	270 000	273 000
Net Income	736 000	921 000	960 000	969 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 269 000	1 348 000	1 311 000	1 259 000
Total Current Assets	8 124 000	7 628 000	6 784 000	6 368 000
Total Assets	9 393 000	8 976 000	8 096 000	7 627 000
Total Retained Equity	2 093 000	2 896 000	2 057 000	1 177 000
Total Equity	7 593 000	8 396 000	7 557 000	6 677 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	1 799 000	579 000	538 000	950 000
Total Equity and Debt	9 393 000	8 976 000	8 096 000	7 627 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 286 000	1 286 000	1 286 000	1 286 000
Revenue	1 286 000	1 286 000	1 286 000	1 286 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	71 000	62 000	51 000	38 000
Impairment	0	0	0	0
Expenditure	359 000	265 000	205 000	177 000
Operating Profit	927 000	1 021 000	1 081 000	1 109 000
Financial Income	16 000	161 000	150 000	141 000
Financial Costs	0	1 000	0	7 000
Financial Balance	16 000	160 000	150 000	134 000
Dividends	1 500 000	0	0	0
Net Income	736 000	921 000	960 000	969 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	246 000	254 000	267 000	281 000
Real Eastate	870 000	906 000	942 000	978 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	153 000	188 000	102 000	0
Total Tangible Assets	1 023 000	1 094 000	1 044 000	978 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	1 269 000	1 348 000	1 311 000	1 259 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 535 000	1 043 000	250 000	70 000
Total Current Assets	8 124 000	7 628 000	6 784 000	6 368 000
Total Assets	9 393 000	8 976 000	8 096 000	7 627 000
Total Equity	7 593 000	8 396 000	7 557 000	6 677 000
Short-Term Group Debt	50 000	105 000	102 000	824 000
Total Long-Term Debt	0	0	0	0
Creditors	5 000	0	1 000	0
Unpaid Taxes	0	0	0	0
Dividends	1 500 000	0	0	0
Other Current Debt	56 000	250 000	201 000	46 000
Total Current Debt	1 799 000	579 000	538 000	950 000
Total Equity and Debt	9 393 000	8 976 000	8 096 000	7 627 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,69 %	10,97 %	12,7 %	14,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	72,08 %	79,39 %	84,06 %	86,24 %
Current Ratio	4,52	13,17	12,61	6,7
Quick Ratio	4,52	13,17	12,61	6,7
Equity Ratio	0,81	0,94	0,93	0,88
Gross Profit Margin	100 %	100 %	100 %	100 %