BRÅDALSSTUBBEN 1-3 AS

1089 OSLO

Finances

Share Ownership

Return on Equity

15,03 %

Current Ratio

0,64

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 552 000	2 452 000	2 413 000	2 360 000
Net Income	1 547 000	1 373 000	905 000	1 212 000
Total Assets	12 908 000	12 471 000	12 826 000	13 894 000
Total Equity	10 293 000	9 745 000	8 372 000	7 468 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 552 000	2 452 000	2 413 000	2 360 000
Expenditure	553 000	579 000	1 051 000	552 000
Operating Profit	1 999 000	1 872 000	1 362 000	1 807 000
Financial Income	0	3 000	3 000	3 000
Financial Costs	15 000	115 000	205 000	256 000
Financial Balance	−15 000	−112 000	−202 000	−253 000
Earnings Before Tax	1 984 000	1 760 000	1 160 000	1 554 000
Tax	437 000	387 000	255 000	342 000
Net Income	1 547 000	1 373 000	905 000	1 212 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 459 000	11 337 000	11 690 000	12 042 000
Total Current Assets	1 449 000	1 134 000	1 137 000	1 852 000
Total Assets	12 908 000	12 471 000	12 826 000	13 894 000
Total Retained Equity	10 185 000	9 637 000	8 264 000	7 360 000
Total Equity	10 293 000	9 745 000	8 372 000	7 468 000
Total Long-Term Debt	361 000	1 583 000	3 473 000	5 379 000
Total Current Debt	2 255 000	1 143 000	981 000	1 047 000
Total Equity and Debt	12 908 000	12 471 000	12 826 000	13 894 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 552 000	2 452 000	2 413 000	2 360 000
Revenue	2 552 000	2 452 000	2 413 000	2 360 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	352 000	352 000	352 000	352 000
Impairment	0	0	0	0
Expenditure	553 000	579 000	1 051 000	552 000
Operating Profit	1 999 000	1 872 000	1 362 000	1 807 000
Financial Income	0	3 000	3 000	3 000
Financial Costs	15 000	115 000	205 000	256 000
Financial Balance	−15 000	−112 000	−202 000	−253 000
Dividends	1 000 000	0	0	0
Net Income	1 547 000	1 373 000	905 000	1 212 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	10 985 000	11 337 000	11 690 000	12 042 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	10 985 000	11 337 000	11 690 000	12 042 000
Total Fiancial Fixed Assets	474 000	0	0	0
Total Fixed Assets	11 459 000	11 337 000	11 690 000	12 042 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	640 000	378 000	351 000	1 115 000
Total Current Assets	1 449 000	1 134 000	1 137 000	1 852 000
Total Assets	12 908 000	12 471 000	12 826 000	13 894 000
Total Equity	10 293 000	9 745 000	8 372 000	7 468 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	361 000	1 583 000	3 473 000	5 379 000
Creditors	0	0	0	0
Unpaid Taxes	140 000	122 000	117 000	112 000
Dividends	1 000 000	0	0	0
Other Current Debt	668 000	628 000	598 000	588 000
Total Current Debt	2 255 000	1 143 000	981 000	1 047 000
Total Equity and Debt	12 908 000	12 471 000	12 826 000	13 894 000

Financial indicators	2022	2021	2020	2019
Return on Equity	15,03 %	14,09 %	10,81 %	16,23 %
Debt-to-Equity Ratio	0,04	0,16	0,41	0,72
Operating Profit Margin	78,33 %	76,35 %	56,44 %	76,57 %
Current Ratio	0,64	0,99	1,16	1,77
Quick Ratio	0,64	0,99	1,16	1,77
Equity Ratio	0,8	0,78	0,65	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %