BRA BO EIENDOM AS

8006 BODØ

Finances

Return on Equity

−74,23 %

Current Ratio

2,14

Debt-to-Equity Ratio

1,68

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 446 000	3 934 000	3 508 000	4 704 000
Net Income	−1 060 000	−4 783 000	−2 826 000	471 000
Total Assets	5 961 000	9 225 000	3 185 000	5 969 000
Total Equity	1 428 000	341 000	341 000	2 601 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 446 000	3 934 000	3 508 000	4 704 000
Expenditure	4 525 000	10 506 000	6 432 000	4 021 000
Operating Profit	−1 080 000	−6 571 000	−2 925 000	682 000
Financial Income	7 000	1 000	2 000	8 000
Financial Costs	235 000	44 000	57 000	81 000
Financial Balance	−228 000	−43 000	−55 000	−73 000
Earnings Before Tax	−1 308 000	−6 614 000	−2 980 000	609 000
Tax	−248 000	−1 832 000	−154 000	137 000
Net Income	−1 060 000	−4 783 000	−2 826 000	471 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 397 000	1 843 000	872 000	1 051 000
Total Current Assets	4 564 000	7 382 000	2 313 000	4 918 000
Total Assets	5 961 000	9 225 000	3 185 000	5 969 000
Total Retained Equity	0	0	−11 014 000	−8 188 000
Total Equity	1 428 000	341 000	341 000	2 601 000
Total Long-Term Debt	2 400 000	6 117 000	442 000	685 000
Total Current Debt	2 133 000	2 766 000	2 402 000	2 683 000
Total Equity and Debt	5 961 000	9 225 000	3 185 000	5 969 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 446 000	3 384 000	3 508 000	4 030 000
Other Income	0	550 000	0	673 000
Revenue	3 446 000	3 934 000	3 508 000	4 704 000
Cost of Goods Sold	0	0	0	0
Salary Costs	3 346 000	8 917 000	5 311 000	3 044 000
Depreciation	14 000	50 000	107 000	109 000
Impairment	0	0	0	0
Expenditure	4 525 000	10 506 000	6 432 000	4 021 000
Operating Profit	−1 080 000	−6 571 000	−2 925 000	682 000
Financial Income	7 000	1 000	2 000	8 000
Financial Costs	235 000	44 000	57 000	81 000
Financial Balance	−228 000	−43 000	−55 000	−73 000
Dividends	0	0	0	0
Net Income	−1 060 000	−4 783 000	−2 826 000	471 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	1 240 000	1 597 000	0	0
Real Eastate	0	0	0	90 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	49 000	38 000	663 000	751 000
Total Tangible Assets	49 000	38 000	663 000	842 000
Total Fiancial Fixed Assets	108 000	208 000	209 000	209 000
Total Fixed Assets	1 397 000	1 843 000	872 000	1 051 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	526 000	924 000	186 000	342 000
Total Current Assets	4 564 000	7 382 000	2 313 000	4 918 000
Total Assets	5 961 000	9 225 000	3 185 000	5 969 000
Total Equity	1 428 000	341 000	341 000	2 601 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	2 400 000	6 117 000	442 000	685 000
Creditors	621 000	558 000	532 000	589 000
Unpaid Taxes	323 000	398 000	381 000	320 000
Dividends	0	0	0	0
Other Current Debt	1 188 000	1 810 000	1 489 000	1 773 000
Total Current Debt	2 133 000	2 766 000	2 402 000	2 683 000
Total Equity and Debt	5 961 000	9 225 000	3 185 000	5 969 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−74,23 %	−1 402,64 %	−828,74 %	18,11 %
Debt-to-Equity Ratio	1,68	17,94	1,3	0,26
Operating Profit Margin	−31,34 %	−167,03 %	−83,38 %	14,5 %
Current Ratio	2,14	2,67	0,96	1,83
Quick Ratio	2,14	2,67	0,96	1,83
Equity Ratio	0,24	0,04	0,11	0,44
Gross Profit Margin	100 %	100 %	100 %	100 %