BRÅNÅSEN PANORAMA BORETTSLAG

0179 OSLO

Finances

Share Ownership

Return on Equity

0,34 %

Current Ratio

8,97

Debt-to-Equity Ratio

0,28

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 413 000	2 832 000	2 033 000	1 521 000
Net Income	159 000	1 688 000	1 184 000	−138 000
Total Assets	59 084 000	58 890 000	58 676 000	58 287 000
Total Equity	46 215 000	46 056 000	44 367 000	43 183 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 413 000	2 832 000	2 033 000	1 521 000
Expenditure	1 222 000	1 113 000	764 000	1 544 000
Operating Profit	191 000	1 719 000	1 270 000	−23 000
Financial Income	7 000	1 000	1 000	3 000
Financial Costs	38 000	31 000	86 000	118 000
Financial Balance	−31 000	−30 000	−85 000	−115 000
Earnings Before Tax	159 000	1 688 000	1 184 000	−138 000
Tax	0	0	0	0
Net Income	159 000	1 688 000	1 184 000	−138 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	57 766 000	57 766 000	57 766 000	57 766 000
Total Current Assets	1 318 000	1 124 000	910 000	521 000
Total Assets	59 084 000	58 890 000	58 676 000	58 287 000
Total Retained Equity	46 080 000	45 921 000	44 232 000	43 048 000
Total Equity	46 215 000	46 056 000	44 367 000	43 183 000
Total Long-Term Debt	12 722 000	12 793 000	14 267 000	15 039 000
Total Current Debt	147 000	41 000	42 000	64 000
Total Equity and Debt	59 084 000	58 890 000	58 676 000	58 287 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	1 413 000	2 832 000	2 033 000	1 521 000
Revenue	1 413 000	2 832 000	2 033 000	1 521 000
Cost of Goods Sold	0	0	0	0
Salary Costs	80 000	80 000	80 000	80 000
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 222 000	1 113 000	764 000	1 544 000
Operating Profit	191 000	1 719 000	1 270 000	−23 000
Financial Income	7 000	1 000	1 000	3 000
Financial Costs	38 000	31 000	86 000	118 000
Financial Balance	−31 000	−30 000	−85 000	−115 000
Dividends	0	0	0	0
Net Income	159 000	1 688 000	1 184 000	−138 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	57 766 000	57 766 000	57 766 000	57 766 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	57 766 000	57 766 000	57 766 000	57 766 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	57 766 000	57 766 000	57 766 000	57 766 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	1 258 000	1 070 000	837 000	473 000
Total Current Assets	1 318 000	1 124 000	910 000	521 000
Total Assets	59 084 000	58 890 000	58 676 000	58 287 000
Total Equity	46 215 000	46 056 000	44 367 000	43 183 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 722 000	12 793 000	14 267 000	15 039 000
Creditors	126 000	22 000	5 000	5 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	12 000	0	0	0
Total Current Debt	147 000	41 000	42 000	64 000
Total Equity and Debt	59 084 000	58 890 000	58 676 000	58 287 000

Financial indicators	2022	2021	2020	2019
Return on Equity	0,34 %	3,67 %	2,67 %	−0,32 %
Debt-to-Equity Ratio	0,28	0,28	0,32	0,35
Operating Profit Margin	13,52 %	60,7 %	62,47 %	−1,51 %
Current Ratio	8,97	27,41	21,67	8,14
Quick Ratio	8,97	27,41	21,67	8,14
Equity Ratio	0,78	0,78	0,76	0,74
Gross Profit Margin	100 %	100 %	100 %	100 %