BRANKO EIENDOM AS

3118 TØNSBERG

Finances

Share Ownership

Return on Equity

27,13 %

Current Ratio

0,16

Debt-to-Equity Ratio

4,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 586 000	2 486 000	2 497 000	2 532 000
Net Income	1 162 000	1 147 000	1 062 000	1 022 000
Total Assets	26 534 000	16 005 000	16 527 000	17 055 000
Total Equity	4 283 000	4 121 000	3 973 000	3 911 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 586 000	2 486 000	2 497 000	2 532 000
Expenditure	703 000	740 000	766 000	754 000
Operating Profit	1 883 000	1 746 000	1 731 000	1 778 000
Financial Income	0	0	1 000	1 000
Financial Costs	393 000	275 000	368 000	467 000
Financial Balance	−393 000	−275 000	−367 000	−466 000
Earnings Before Tax	1 490 000	1 472 000	1 363 000	1 312 000
Tax	328 000	324 000	301 000	290 000
Net Income	1 162 000	1 147 000	1 062 000	1 022 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 217 000	15 402 000	15 817 000	16 232 000
Total Current Assets	317 000	603 000	709 000	823 000
Total Assets	26 534 000	16 005 000	16 527 000	17 055 000
Total Retained Equity	4 083 000	3 921 000	3 773 000	3 711 000
Total Equity	4 283 000	4 121 000	3 973 000	3 911 000
Total Long-Term Debt	20 265 000	9 946 000	10 640 000	11 234 000
Total Current Debt	1 987 000	1 938 000	1 913 000	1 909 000
Total Equity and Debt	26 534 000	16 005 000	16 527 000	17 055 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 586 000	2 486 000	2 497 000	2 532 000
Revenue	2 586 000	2 486 000	2 497 000	2 532 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	415 000	415 000	415 000	428 000
Impairment	0	0	0	0
Expenditure	703 000	740 000	766 000	754 000
Operating Profit	1 883 000	1 746 000	1 731 000	1 778 000
Financial Income	0	0	1 000	1 000
Financial Costs	393 000	275 000	368 000	467 000
Financial Balance	−393 000	−275 000	−367 000	−466 000
Dividends	1 000 000	1 000 000	1 000 000	1 000 000
Net Income	1 162 000	1 147 000	1 062 000	1 022 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	26 217 000	15 402 000	15 817 000	16 232 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	26 217 000	15 402 000	15 817 000	16 232 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	26 217 000	15 402 000	15 817 000	16 232 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	282 000	542 000	681 000	793 000
Total Current Assets	317 000	603 000	709 000	823 000
Total Assets	26 534 000	16 005 000	16 527 000	17 055 000
Total Equity	4 283 000	4 121 000	3 973 000	3 911 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	20 265 000	9 946 000	10 640 000	11 234 000
Creditors	2 000	4 000	0	0
Unpaid Taxes	110 000	107 000	102 000	96 000
Dividends	1 000 000	1 000 000	1 000 000	1 000 000
Other Current Debt	1 572 000	1 537 000	1 551 000	1 571 000
Total Current Debt	1 987 000	1 938 000	1 913 000	1 909 000
Total Equity and Debt	26 534 000	16 005 000	16 527 000	17 055 000

Financial indicators	2022	2021	2020	2019
Return on Equity	27,13 %	27,83 %	26,73 %	26,13 %
Debt-to-Equity Ratio	4,73	2,41	2,68	2,87
Operating Profit Margin	72,82 %	70,23 %	69,32 %	70,22 %
Current Ratio	0,16	0,31	0,37	0,43
Quick Ratio	0,16	0,31	0,37	0,43
Equity Ratio	0,16	0,26	0,24	0,23
Gross Profit Margin	100 %	100 %	100 %	100 %