BRATSJ EIENDOM AS

3772 KRAGERØ

Finances

Share Ownership

Return on Equity

19,15 %

Current Ratio

3,18

Debt-to-Equity Ratio

2,3

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 249 000	1 017 000	2 016 000	936 000
Net Income	479 000	343 000	1 221 000	273 000
Total Assets	8 703 000	9 003 000	9 477 000	8 454 000
Total Equity	2 501 000	2 022 000	1 679 000	959 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 249 000	1 017 000	2 016 000	936 000
Expenditure	401 000	387 000	216 000	312 000
Operating Profit	848 000	630 000	1 800 000	624 000
Financial Income	105 000	1 000	2 000	4 000
Financial Costs	346 000	190 000	237 000	278 000
Financial Balance	−241 000	−189 000	−235 000	−274 000
Earnings Before Tax	608 000	440 000	1 565 000	350 000
Tax	128 000	97 000	344 000	77 000
Net Income	479 000	343 000	1 221 000	273 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 289 000	7 119 000	7 007 000	7 053 000
Total Current Assets	1 414 000	1 884 000	2 470 000	1 401 000
Total Assets	8 703 000	9 003 000	9 477 000	8 454 000
Total Retained Equity	1 422 000	943 000	600 000	−120 000
Total Equity	2 501 000	2 022 000	1 679 000	959 000
Total Long-Term Debt	5 757 000	6 242 000	6 735 000	6 894 000
Total Current Debt	444 000	738 000	1 063 000	601 000
Total Equity and Debt	8 703 000	9 003 000	9 477 000	8 454 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 249 000	1 017 000	951 000	936 000
Other Income	0	0	1 065 000	0
Revenue	1 249 000	1 017 000	2 016 000	936 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	169 000	161 000	158 000	155 000
Impairment	0	0	0	0
Expenditure	401 000	387 000	216 000	312 000
Operating Profit	848 000	630 000	1 800 000	624 000
Financial Income	105 000	1 000	2 000	4 000
Financial Costs	346 000	190 000	237 000	278 000
Financial Balance	−241 000	−189 000	−235 000	−274 000
Dividends	0	0	500 000	0
Net Income	479 000	343 000	1 221 000	273 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 289 000	7 119 000	7 007 000	7 053 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 289 000	7 119 000	7 007 000	7 053 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 289 000	7 119 000	7 007 000	7 053 000
Stock	0	0	0	0
Total Investments	365 000	146 000	200 000	0
Cash, Bank	1 017 000	1 666 000	338 000	1 001 000
Total Current Assets	1 414 000	1 884 000	2 470 000	1 401 000
Total Assets	8 703 000	9 003 000	9 477 000	8 454 000
Total Equity	2 501 000	2 022 000	1 679 000	959 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	5 757 000	6 242 000	6 735 000	6 894 000
Creditors	51 000	48 000	0	16 000
Unpaid Taxes	186 000	142 000	92 000	203 000
Dividends	0	0	500 000	0
Other Current Debt	42 000	407 000	307 000	297 000
Total Current Debt	444 000	738 000	1 063 000	601 000
Total Equity and Debt	8 703 000	9 003 000	9 477 000	8 454 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,15 %	16,96 %	72,72 %	28,47 %
Debt-to-Equity Ratio	2,3	3,09	4,01	7,19
Operating Profit Margin	67,89 %	61,95 %	89,29 %	66,67 %
Current Ratio	3,18	2,55	2,32	2,33
Quick Ratio	3,18	2,55	2,32	2,33
Equity Ratio	0,29	0,22	0,18	0,11
Gross Profit Margin	100 %	100 %	100 %	100 %