BRAGERNES EIENDOM AS

0254 OSLO

Finances

Share Ownership

Return on Equity

11,59 %

Current Ratio

1,62

Debt-to-Equity Ratio

0,36

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 476 000	3 580 000	5 056 000	2 194 000
Net Income	6 878 000	−2 640 000	97 138 000	−9 603 000
Total Assets	81 156 000	99 782 000	155 393 000	323 723 000
Total Equity	59 340 000	52 461 000	55 101 000	49 963 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 476 000	3 580 000	5 056 000	2 194 000
Expenditure	−3 275 000	5 793 000	13 767 000	2 229 000
Operating Profit	6 751 000	−2 214 000	−8 712 000	−36 000
Financial Income	1 185 000	1 058 000	115 417 000	3 038 000
Financial Costs	1 058 000	1 484 000	9 566 000	12 607 000
Financial Balance	127 000	−426 000	105 851 000	−9 569 000
Earnings Before Tax	6 878 000	−2 640 000	97 138 000	−9 605 000
Tax	0	0	0	−3 000
Net Income	6 878 000	−2 640 000	97 138 000	−9 603 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	80 175 000	98 674 000	152 492 000	317 808 000
Total Current Assets	981 000	1 108 000	2 901 000	5 915 000
Total Assets	81 156 000	99 782 000	155 393 000	323 723 000
Total Retained Equity	52 861 000	45 983 000	5 138 000	0
Total Equity	59 340 000	52 461 000	55 101 000	49 963 000
Total Long-Term Debt	21 212 000	46 664 000	6 799 000	271 956 000
Total Current Debt	604 000	657 000	93 492 000	1 804 000
Total Equity and Debt	81 156 000	99 782 000	155 393 000	323 723 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 105 000	3 435 000	5 056 000	0
Other Income	1 371 000	145 000	0	2 194 000
Revenue	3 476 000	3 580 000	5 056 000	2 194 000
Cost of Goods Sold	6 000	161 000	385 000	0
Salary Costs	0	0	0	0
Depreciation	0	0	35 000	53 000
Impairment	−5 400 000	800 000	4 600 000	0
Expenditure	−3 275 000	5 793 000	13 767 000	2 229 000
Operating Profit	6 751 000	−2 214 000	−8 712 000	−36 000
Financial Income	1 185 000	1 058 000	115 417 000	3 038 000
Financial Costs	1 058 000	1 484 000	9 566 000	12 607 000
Financial Balance	127 000	−426 000	105 851 000	−9 569 000
Dividends	0	0	92 000 000	0
Net Income	6 878 000	−2 640 000	97 138 000	−9 603 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	39 954 000	59 614 000	88 806 000	124 000 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	35 000
Total Tangible Assets	39 954 000	59 614 000	88 806 000	124 035 000
Total Fiancial Fixed Assets	40 220 000	39 060 000	63 686 000	193 773 000
Total Fixed Assets	80 175 000	98 674 000	152 492 000	317 808 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	759 000	795 000	1 627 000	4 732 000
Total Current Assets	981 000	1 108 000	2 901 000	5 915 000
Total Assets	81 156 000	99 782 000	155 393 000	323 723 000
Total Equity	59 340 000	52 461 000	55 101 000	49 963 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	21 212 000	46 664 000	6 799 000	271 956 000
Creditors	425 000	496 000	1 211 000	579 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	92 000 000	0
Other Current Debt	179 000	161 000	281 000	1 179 000
Total Current Debt	604 000	657 000	93 492 000	1 804 000
Total Equity and Debt	81 156 000	99 782 000	155 393 000	323 723 000

Financial indicators	2022	2021	2020	2019
Return on Equity	11,59 %	−5,03 %	176,29 %	−19,22 %
Debt-to-Equity Ratio	0,36	0,89	0,12	5,44
Operating Profit Margin	194,22 %	−61,84 %	−172,31 %	−1,64 %
Current Ratio	1,62	1,69	0,03	3,28
Quick Ratio	1,62	1,69	0,03	3,28
Equity Ratio	0,73	0,53	0,35	0,15
Gross Profit Margin	99,83 %	95,5 %	92,39 %	100 %