BRAATEN EIENDOM AS

3124 TØNSBERG

Finances

Return on Equity

12,25 %

Current Ratio

0,49

Debt-to-Equity Ratio

2,14

Key figures (NOK)	2022	2021	2020	2019
Revenue	13 684 000	4 721 000	1 857 000	985 000
Net Income	4 545 000	9 432 000	5 161 000	26 356 000
Total Assets	121 654 000	102 509 000	81 430 000	60 266 000
Total Equity	37 113 000	32 568 000	23 136 000	22 089 000

Income (NOK)	2022	2021	2020	2019
Revenue	13 684 000	4 721 000	1 857 000	985 000
Expenditure	5 228 000	3 379 000	2 825 000	932 000
Operating Profit	8 456 000	1 341 000	−969 000	52 000
Financial Income	1 684 000	10 495 000	7 610 000	28 770 000
Financial Costs	4 445 000	2 480 000	1 890 000	2 418 000
Financial Balance	−2 761 000	8 015 000	5 720 000	26 352 000
Earnings Before Tax	5 695 000	9 357 000	4 751 000	26 404 000
Tax	1 150 000	−75 000	−410 000	48 000
Net Income	4 545 000	9 432 000	5 161 000	26 356 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	119 209 000	101 782 000	79 075 000	57 314 000
Total Current Assets	2 445 000	727 000	2 355 000	2 952 000
Total Assets	121 654 000	102 509 000	81 430 000	60 266 000
Total Retained Equity	36 923 000	32 378 000	22 946 000	21 899 000
Total Equity	37 113 000	32 568 000	23 136 000	22 089 000
Total Long-Term Debt	79 528 000	63 159 000	55 162 000	35 839 000
Total Current Debt	5 012 000	6 782 000	3 132 000	2 338 000
Total Equity and Debt	121 654 000	102 509 000	81 430 000	60 266 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	13 684 000	4 721 000	1 857 000	985 000
Other Income	0	0	0	0
Revenue	13 684 000	4 721 000	1 857 000	985 000
Cost of Goods Sold	0	0	0	0
Salary Costs	2 643 000	2 125 000	773 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	5 228 000	3 379 000	2 825 000	932 000
Operating Profit	8 456 000	1 341 000	−969 000	52 000
Financial Income	1 684 000	10 495 000	7 610 000	28 770 000
Financial Costs	4 445 000	2 480 000	1 890 000	2 418 000
Financial Balance	−2 761 000	8 015 000	5 720 000	26 352 000
Dividends	0	0	0	0
Net Income	4 545 000	9 432 000	5 161 000	26 356 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	618 000	543 000	31 000
Real Eastate	91 227 000	69 407 000	56 071 000	35 371 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	91 227 000	69 407 000	56 071 000	35 371 000
Total Fiancial Fixed Assets	27 982 000	31 757 000	22 460 000	21 912 000
Total Fixed Assets	119 209 000	101 782 000	79 075 000	57 314 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	2 083 000	272 000	1 950 000	2 920 000
Total Current Assets	2 445 000	727 000	2 355 000	2 952 000
Total Assets	121 654 000	102 509 000	81 430 000	60 266 000
Total Equity	37 113 000	32 568 000	23 136 000	22 089 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	79 528 000	63 159 000	55 162 000	35 839 000
Creditors	1 343 000	1 679 000	1 389 000	218 000
Unpaid Taxes	186 000	200 000	23 000	0
Dividends	0	0	0	0
Other Current Debt	3 484 000	4 903 000	1 720 000	2 120 000
Total Current Debt	5 012 000	6 782 000	3 132 000	2 338 000
Total Equity and Debt	121 654 000	102 509 000	81 430 000	60 266 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,25 %	28,96 %	22,31 %	119,32 %
Debt-to-Equity Ratio	2,14	1,94	2,38	1,62
Operating Profit Margin	61,79 %	28,4 %	−52,18 %	5,28 %
Current Ratio	0,49	0,11	0,75	1,26
Quick Ratio	0,49	0,11	0,75	1,26
Equity Ratio	0,31	0,32	0,28	0,37
Gross Profit Margin	100 %	100 %	100 %	100 %