BRAARUD BORETTSLAG

1725 SARPSBORG

Finances

Share Ownership

Return on Equity

0,91 %

Current Ratio

2,39

Debt-to-Equity Ratio

1,75

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 453 000	2 521 000	2 521 000	2 311 000
Net Income	121 000	476 000	852 000	405 000
Total Assets	37 079 000	37 251 000	37 315 000	37 118 000
Total Equity	13 355 000	12 779 000	11 848 000	10 541 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 453 000	2 521 000	2 521 000	2 311 000
Expenditure	2 017 000	1 703 000	1 306 000	1 527 000
Operating Profit	436 000	819 000	1 216 000	785 000
Financial Income	11 000	0	2 000	7 000
Financial Costs	333 000	349 000	371 000	392 000
Financial Balance	−322 000	−349 000	−369 000	−385 000
Earnings Before Tax	443 000	825 000	1 222 000	791 000
Tax	0	0	0	0
Net Income	121 000	476 000	852 000	405 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	36 100 000	36 100 000	36 100 000	36 100 000
Total Current Assets	979 000	1 151 000	1 215 000	1 018 000
Total Assets	37 079 000	37 251 000	37 315 000	37 118 000
Total Retained Equity	13 352 000	12 776 000	11 846 000	10 538 000
Total Equity	13 355 000	12 779 000	11 848 000	10 541 000
Total Long-Term Debt	23 316 000	24 197 000	25 268 000	26 319 000
Total Current Debt	409 000	274 000	198 000	258 000
Total Equity and Debt	37 079 000	37 251 000	37 315 000	37 118 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 453 000	2 521 000	2 521 000	2 311 000
Revenue	2 453 000	2 521 000	2 521 000	2 311 000
Cost of Goods Sold	0	0	0	0
Salary Costs	37 000	37 000	37 000	37 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 017 000	1 703 000	1 306 000	1 527 000
Operating Profit	436 000	819 000	1 216 000	785 000
Financial Income	11 000	0	2 000	7 000
Financial Costs	333 000	349 000	371 000	392 000
Financial Balance	−322 000	−349 000	−369 000	−385 000
Dividends	0	0	0	0
Net Income	121 000	476 000	852 000	405 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	36 100 000	36 100 000	36 100 000	36 100 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	36 100 000	36 100 000	36 100 000	36 100 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	36 100 000	36 100 000	36 100 000	36 100 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	979 000	1 151 000	1 208 000	993 000
Total Current Assets	979 000	1 151 000	1 215 000	1 018 000
Total Assets	37 079 000	37 251 000	37 315 000	37 118 000
Total Equity	13 355 000	12 779 000	11 848 000	10 541 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	23 316 000	24 197 000	25 268 000	26 319 000
Creditors	124 000	49 000	58 000	114 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	285 000	226 000	140 000	144 000
Total Current Debt	409 000	274 000	198 000	258 000
Total Equity and Debt	37 079 000	37 251 000	37 315 000	37 118 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,91 %	3,72 %	7,19 %	3,84 %
Debt-to-Equity Ratio	1,75	1,89	2,13	2,5
Operating Profit Margin	17,77 %	32,49 %	48,23 %	33,97 %
Current Ratio	2,39	4,2	6,14	3,95
Quick Ratio	2,39	4,2	6,14	3,95
Equity Ratio	0,36	0,34	0,32	0,28
Gross Profit Margin	100 %	100 %	100 %	100 %