BRAATE EIENDOM AS

2022 GJERDRUM

Finances

Share Ownership

Return on Equity

1,39 %

Current Ratio

23,31

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	318 000	302 000	297 000	292 000
Net Income	59 000	93 000	34 000	98 000
Total Assets	4 332 000	4 361 000	4 306 000	4 358 000
Total Equity	4 246 000	4 188 000	4 095 000	4 061 000

Income (NOK)	2022	2021	2020	2019
Revenue	318 000	302 000	297 000	292 000
Expenditure	252 000	187 000	265 000	189 000
Operating Profit	66 000	115 000	32 000	103 000
Financial Income	10 000	4 000	12 000	22 000
Financial Costs	0	0	0	0
Financial Balance	10 000	4 000	12 000	22 000
Earnings Before Tax	75 000	119 000	44 000	125 000
Tax	17 000	26 000	10 000	28 000
Net Income	59 000	93 000	34 000	98 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 677 000	2 058 000	1 216 000	1 103 000
Total Current Assets	1 655 000	2 302 000	3 090 000	3 255 000
Total Assets	4 332 000	4 361 000	4 306 000	4 358 000
Total Retained Equity	1 741 000	1 683 000	1 590 000	1 556 000
Total Equity	4 246 000	4 188 000	4 095 000	4 061 000
Total Long-Term Debt	14 000	28 000	46 000	76 000
Total Current Debt	71 000	145 000	165 000	222 000
Total Equity and Debt	4 332 000	4 361 000	4 306 000	4 358 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	318 000	302 000	297 000	292 000
Other Income	0	0	0	0
Revenue	318 000	302 000	297 000	292 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	169 000	134 000	111 000	102 000
Impairment	0	0	0	0
Expenditure	252 000	187 000	265 000	189 000
Operating Profit	66 000	115 000	32 000	103 000
Financial Income	10 000	4 000	12 000	22 000
Financial Costs	0	0	0	0
Financial Balance	10 000	4 000	12 000	22 000
Dividends	0	0	0	0
Net Income	59 000	93 000	34 000	98 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	2 677 000	2 058 000	1 216 000	1 103 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	2 677 000	2 058 000	1 216 000	1 103 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	2 677 000	2 058 000	1 216 000	1 103 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 504 000	2 147 000	3 090 000	3 255 000
Total Current Assets	1 655 000	2 302 000	3 090 000	3 255 000
Total Assets	4 332 000	4 361 000	4 306 000	4 358 000
Total Equity	4 246 000	4 188 000	4 095 000	4 061 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	14 000	28 000	46 000	76 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	25 000	60 000
Dividends	0	0	0	0
Other Current Debt	41 000	101 000	100 000	100 000
Total Current Debt	71 000	145 000	165 000	222 000
Total Equity and Debt	4 332 000	4 361 000	4 306 000	4 358 000

Financial indicators	2022	2021	2020	2019
Return on Equity	1,39 %	2,22 %	0,83 %	2,41 %
Debt-to-Equity Ratio	0	0,01	0,01	0,02
Operating Profit Margin	20,75 %	38,08 %	10,77 %	35,27 %
Current Ratio	23,31	15,88	18,73	14,66
Quick Ratio	23,31	15,88	18,73	14,66
Equity Ratio	0,98	0,96	0,95	0,93
Gross Profit Margin	100 %	100 %	100 %	100 %