EIVIND BRAATHEN AS

0585 OSLO

Finances

Share Ownership

Return on Equity

31,15 %

Current Ratio

4,97

Debt-to-Equity Ratio

0,97

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 118 000	725 000	501 000	480 000
Net Income	1 239 000	143 000	161 000	626 000
Total Assets	7 923 000	9 121 000	4 684 000	4 707 000
Total Equity	3 977 000	2 737 000	2 594 000	2 533 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 118 000	725 000	501 000	480 000
Expenditure	307 000	304 000	205 000	192 000
Operating Profit	1 811 000	420 000	296 000	288 000
Financial Income	2 000	0	1 000	483 000
Financial Costs	223 000	237 000	90 000	106 000
Financial Balance	−221 000	−237 000	−89 000	377 000
Earnings Before Tax	1 589 000	184 000	207 000	666 000
Tax	350 000	40 000	46 000	40 000
Net Income	1 239 000	143 000	161 000	626 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 386 000	8 846 000	4 509 000	4 509 000
Total Current Assets	537 000	275 000	176 000	198 000
Total Assets	7 923 000	9 121 000	4 684 000	4 707 000
Total Retained Equity	3 947 000	2 707 000	2 564 000	2 503 000
Total Equity	3 977 000	2 737 000	2 594 000	2 533 000
Total Long-Term Debt	3 838 000	6 298 000	2 027 000	2 120 000
Total Current Debt	108 000	85 000	64 000	55 000
Total Equity and Debt	7 923 000	9 121 000	4 684 000	4 707 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	2 118 000	725 000	501 000	480 000
Revenue	2 118 000	725 000	501 000	480 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	307 000	304 000	205 000	192 000
Operating Profit	1 811 000	420 000	296 000	288 000
Financial Income	2 000	0	1 000	483 000
Financial Costs	223 000	237 000	90 000	106 000
Financial Balance	−221 000	−237 000	−89 000	377 000
Dividends	0	0	100 000	700 000
Net Income	1 239 000	143 000	161 000	626 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	7 386 000	8 846 000	4 509 000	4 509 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	7 386 000	8 846 000	4 509 000	4 509 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 386 000	8 846 000	4 509 000	4 509 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	537 000	275 000	176 000	198 000
Total Current Assets	537 000	275 000	176 000	198 000
Total Assets	7 923 000	9 121 000	4 684 000	4 707 000
Total Equity	3 977 000	2 737 000	2 594 000	2 533 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	3 838 000	6 298 000	2 027 000	2 120 000
Creditors	0	34 000	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	100 000	700 000
Other Current Debt	38 000	9 000	17 000	13 000
Total Current Debt	108 000	85 000	64 000	55 000
Total Equity and Debt	7 923 000	9 121 000	4 684 000	4 707 000

Financial indicators	2022	2021	2020	2019
Return on Equity	31,15 %	5,22 %	6,21 %	24,71 %
Debt-to-Equity Ratio	0,97	2,3	0,78	0,84
Operating Profit Margin	85,51 %	57,93 %	59,08 %	60 %
Current Ratio	4,97	3,24	2,75	3,6
Quick Ratio	4,97	3,24	2,75	3,6
Equity Ratio	0,5	0,3	0,55	0,54
Gross Profit Margin	100 %	100 %	100 %	100 %