BRÅSET BOFELLESSKAP BORETTSLAG

3440 RØYKEN

Finances

Share Ownership

Return on Equity

9,75 %

Current Ratio

8,82

Debt-to-Equity Ratio

1,94

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 610 000	1 704 000	1 766 000	1 728 000
Net Income	613 000	810 000	470 000	198 000
Total Assets	18 605 000	18 685 000	18 473 000	18 470 000
Total Equity	6 289 000	5 676 000	4 866 000	8 302 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 610 000	1 704 000	1 766 000	1 728 000
Expenditure	888 000	776 000	937 000	1 158 000
Operating Profit	722 000	927 000	829 000	571 000
Financial Income	5 000	5 000	0	6 000
Financial Costs	115 000	123 000	359 000	379 000
Financial Balance	−110 000	−118 000	−359 000	−373 000
Earnings Before Tax	613 000	810 000	470 000	198 000
Tax	0	0	0	0
Net Income	613 000	810 000	470 000	198 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	17 714 000	17 714 000	17 714 000	17 714 000
Total Current Assets	891 000	971 000	758 000	756 000
Total Assets	18 605 000	18 685 000	18 473 000	18 470 000
Total Retained Equity	6 289 000	5 676 000	4 866 000	4 396 000
Total Equity	6 289 000	5 676 000	4 866 000	8 302 000
Total Long-Term Debt	12 216 000	12 836 000	13 423 000	10 015 000
Total Current Debt	101 000	173 000	183 000	153 000
Total Equity and Debt	18 605 000	18 685 000	18 473 000	18 470 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 610 000	1 704 000	1 766 000	1 728 000
Revenue	1 610 000	1 704 000	1 766 000	1 728 000
Cost of Goods Sold	0	0	0	0
Salary Costs	46 000	23 000	23 000	23 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	888 000	776 000	937 000	1 158 000
Operating Profit	722 000	927 000	829 000	571 000
Financial Income	5 000	5 000	0	6 000
Financial Costs	115 000	123 000	359 000	379 000
Financial Balance	−110 000	−118 000	−359 000	−373 000
Dividends	0	0	0	0
Net Income	613 000	810 000	470 000	198 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	17 714 000	17 714 000	17 714 000	17 714 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	17 714 000	17 714 000	17 714 000	17 714 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	17 714 000	17 714 000	17 714 000	17 714 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	490 000	673 000	518 000	498 000
Total Current Assets	891 000	971 000	758 000	756 000
Total Assets	18 605 000	18 685 000	18 473 000	18 470 000
Total Equity	6 289 000	5 676 000	4 866 000	8 302 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 216 000	12 836 000	13 423 000	10 015 000
Creditors	72 000	69 000	60 000	25 000
Unpaid Taxes	0	0	13 000	11 000
Dividends	0	0	0	0
Other Current Debt	28 000	104 000	111 000	116 000
Total Current Debt	101 000	173 000	183 000	153 000
Total Equity and Debt	18 605 000	18 685 000	18 473 000	18 470 000

Financial indicators	2022	2021	2020	2019
Return on Equity	9,75 %	14,27 %	9,66 %	2,38 %
Debt-to-Equity Ratio	1,94	2,26	2,76	1,21
Operating Profit Margin	44,84 %	54,4 %	46,94 %	33,04 %
Current Ratio	8,82	5,61	4,14	4,94
Quick Ratio	8,82	5,61	4,14	4,94
Equity Ratio	0,34	0,3	0,26	0,45
Gross Profit Margin	100 %	100 %	100 %	100 %