BRAGERNES TORG 1 AS

1337 SANDVIKA

Finances

Share Ownership

Return on Equity

30,27 %

Current Ratio

0,61

Debt-to-Equity Ratio

1,45

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 217 000	7 875 000	7 543 000	7 347 000
Net Income	4 354 000	4 480 000	4 219 000	4 158 000
Total Assets	41 381 000	39 178 000	39 116 000	38 652 000
Total Equity	14 382 000	13 900 000	13 389 000	12 754 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 217 000	7 875 000	7 543 000	7 347 000
Expenditure	2 115 000	1 582 000	1 555 000	1 441 000
Operating Profit	6 102 000	6 294 000	5 988 000	5 907 000
Financial Income	21 000	3 000	21 000	11 000
Financial Costs	541 000	553 000	600 000	583 000
Financial Balance	−520 000	−550 000	−579 000	−572 000
Earnings Before Tax	5 582 000	5 744 000	5 409 000	5 335 000
Tax	1 229 000	1 264 000	1 190 000	1 176 000
Net Income	4 354 000	4 480 000	4 219 000	4 158 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	37 661 000	37 762 000	37 831 000	37 128 000
Total Current Assets	3 720 000	1 416 000	1 285 000	1 524 000
Total Assets	41 381 000	39 178 000	39 116 000	38 652 000
Total Retained Equity	10 667 000	10 185 000	9 674 000	9 038 000
Total Equity	14 382 000	13 900 000	13 389 000	12 754 000
Total Long-Term Debt	20 866 000	19 901 000	20 610 000	21 246 000
Total Current Debt	6 133 000	5 377 000	5 116 000	4 652 000
Total Equity and Debt	41 381 000	39 178 000	39 116 000	38 652 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 217 000	7 875 000	7 543 000	7 347 000
Other Income	0	0	0	0
Revenue	8 217 000	7 875 000	7 543 000	7 347 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	530 000	507 000	460 000	486 000
Impairment	0	0	0	0
Expenditure	2 115 000	1 582 000	1 555 000	1 441 000
Operating Profit	6 102 000	6 294 000	5 988 000	5 907 000
Financial Income	21 000	3 000	21 000	11 000
Financial Costs	541 000	553 000	600 000	583 000
Financial Balance	−520 000	−550 000	−579 000	−572 000
Dividends	0	0	0	0
Net Income	4 354 000	4 480 000	4 219 000	4 158 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	37 324 000	37 377 000	37 480 000	36 893 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	102 000	150 000	116 000	0
Total Tangible Assets	37 426 000	37 527 000	37 596 000	36 893 000
Total Fiancial Fixed Assets	235 000	235 000	235 000	235 000
Total Fixed Assets	37 661 000	37 762 000	37 831 000	37 128 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 997 000	1 262 000	909 000	1 459 000
Total Current Assets	3 720 000	1 416 000	1 285 000	1 524 000
Total Assets	41 381 000	39 178 000	39 116 000	38 652 000
Total Equity	14 382 000	13 900 000	13 389 000	12 754 000
Short-Term Group Debt	4 964 000	5 088 000	4 594 000	4 590 000
Total Long-Term Debt	20 866 000	19 901 000	20 610 000	21 246 000
Creditors	353 000	285 000	466 000	27 000
Unpaid Taxes	177 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	640 000	4 000	56 000	35 000
Total Current Debt	6 133 000	5 377 000	5 116 000	4 652 000
Total Equity and Debt	41 381 000	39 178 000	39 116 000	38 652 000

Financial indicators	2022	2021	2020	2019
Return on Equity	30,27 %	32,23 %	31,51 %	32,6 %
Debt-to-Equity Ratio	1,45	1,43	1,54	1,67
Operating Profit Margin	74,26 %	79,92 %	79,38 %	80,4 %
Current Ratio	0,61	0,26	0,25	0,33
Quick Ratio	0,61	0,26	0,25	0,33
Equity Ratio	0,35	0,35	0,34	0,33
Gross Profit Margin	100 %	100 %	100 %	100 %