BRÅTEN BYGG AS

3174 REVETAL

Finances

Share Ownership

Return on Equity

16,95 %

Current Ratio

5,61

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	10 355 000	10 479 000	7 669 000	6 650 000
Net Income	1 131 000	370 000	721 000	419 000
Total Assets	8 084 000	7 394 000	6 574 000	5 782 000
Total Equity	6 671 000	5 540 000	5 170 000	4 450 000

Income (NOK)	2022	2021	2020	2019
Revenue	10 355 000	10 479 000	7 669 000	6 650 000
Expenditure	8 892 000	10 011 000	6 750 000	6 124 000
Operating Profit	1 463 000	469 000	919 000	527 000
Financial Income	2 000	5 000	6 000	11 000
Financial Costs	0	0	0	0
Financial Balance	2 000	5 000	6 000	11 000
Earnings Before Tax	1 464 000	474 000	924 000	537 000
Tax	333 000	104 000	203 000	118 000
Net Income	1 131 000	370 000	721 000	419 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	160 000	247 000	363 000	379 000
Total Current Assets	7 924 000	7 148 000	6 211 000	5 402 000
Total Assets	8 084 000	7 394 000	6 574 000	5 782 000
Total Retained Equity	6 571 000	5 440 000	5 070 000	4 350 000
Total Equity	6 671 000	5 540 000	5 170 000	4 450 000
Total Long-Term Debt	0	31 000	150 000	99 000
Total Current Debt	1 413 000	1 823 000	1 254 000	1 233 000
Total Equity and Debt	8 084 000	7 394 000	6 574 000	5 782 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	10 354 000	10 244 000	7 605 000	6 648 000
Other Income	1 000	235 000	64 000	2 000
Revenue	10 355 000	10 479 000	7 669 000	6 650 000
Cost of Goods Sold	5 020 000	5 558 000	2 773 000	2 696 000
Salary Costs	3 117 000	3 541 000	3 256 000	2 768 000
Depreciation	87 000	117 000	149 000	138 000
Impairment	0	0	0	0
Expenditure	8 892 000	10 011 000	6 750 000	6 124 000
Operating Profit	1 463 000	469 000	919 000	527 000
Financial Income	2 000	5 000	6 000	11 000
Financial Costs	0	0	0	0
Financial Balance	2 000	5 000	6 000	11 000
Dividends	0	0	0	0
Net Income	1 131 000	370 000	721 000	419 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	160 000	247 000	363 000	379 000
Total Tangible Assets	160 000	247 000	363 000	379 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	160 000	247 000	363 000	379 000
Stock	5 000	5 000	5 000	5 000
Total Investments	0	0	0	0
Cash, Bank	7 850 000	6 583 000	5 740 000	5 028 000
Total Current Assets	7 924 000	7 148 000	6 211 000	5 402 000
Total Assets	8 084 000	7 394 000	6 574 000	5 782 000
Total Equity	6 671 000	5 540 000	5 170 000	4 450 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	31 000	150 000	99 000
Creditors	212 000	647 000	135 000	205 000
Unpaid Taxes	552 000	675 000	723 000	542 000
Dividends	0	0	0	0
Other Current Debt	284 000	278 000	243 000	296 000
Total Current Debt	1 413 000	1 823 000	1 254 000	1 233 000
Total Equity and Debt	8 084 000	7 394 000	6 574 000	5 782 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,95 %	6,68 %	13,95 %	9,42 %
Debt-to-Equity Ratio	0	0,01	0,03	0,02
Operating Profit Margin	14,13 %	4,48 %	11,98 %	7,92 %
Current Ratio	5,61	3,92	4,95	4,38
Quick Ratio	5,63	3,93	4,97	4,4
Equity Ratio	0,83	0,75	0,79	0,77
Gross Profit Margin	51,52 %	46,96 %	63,84 %	59,46 %