BRAATTAN BYGG AS

7057 JONSVATNET

Finances

Share Ownership

Return on Equity

−163,64 %

Current Ratio

1,37

Debt-to-Equity Ratio

8,22

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 170 000	14 724 000	9 758 000	7 599 000
Net Income	−216 000	414 000	510 000	1 144 000
Total Assets	3 584 000	4 985 000	3 427 000	2 764 000
Total Equity	132 000	348 000	390 000	428 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 170 000	14 724 000	9 758 000	7 599 000
Expenditure	8 268 000	14 065 000	9 044 000	6 159 000
Operating Profit	−98 000	659 000	714 000	1 439 000
Financial Income	0	0	0	0
Financial Costs	185 000	122 000	61 000	13 000
Financial Balance	−185 000	−122 000	−61 000	−13 000
Earnings Before Tax	−284 000	538 000	654 000	1 426 000
Tax	−68 000	124 000	144 000	283 000
Net Income	−216 000	414 000	510 000	1 144 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	345 000	440 000	602 000	372 000
Total Current Assets	3 239 000	4 545 000	2 825 000	2 392 000
Total Assets	3 584 000	4 985 000	3 427 000	2 764 000
Total Retained Equity	32 000	248 000	290 000	328 000
Total Equity	132 000	348 000	390 000	428 000
Total Long-Term Debt	1 085 000	1 232 000	748 000	234 000
Total Current Debt	2 367 000	3 404 000	2 289 000	2 102 000
Total Equity and Debt	3 584 000	4 985 000	3 427 000	2 764 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 971 000	14 614 000	9 708 000	7 599 000
Other Income	199 000	110 000	50 000	0
Revenue	8 170 000	14 724 000	9 758 000	7 599 000
Cost of Goods Sold	236 000	3 121 000	2 199 000	1 757 000
Salary Costs	4 283 000	5 428 000	3 749 000	2 285 000
Depreciation	163 000	162 000	159 000	49 000
Impairment	0	0	0	0
Expenditure	8 268 000	14 065 000	9 044 000	6 159 000
Operating Profit	−98 000	659 000	714 000	1 439 000
Financial Income	0	0	0	0
Financial Costs	185 000	122 000	61 000	13 000
Financial Balance	−185 000	−122 000	−61 000	−13 000
Dividends	0	0	0	0
Net Income	−216 000	414 000	510 000	1 144 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	68 000	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	277 000	440 000	602 000	372 000
Fixtures	0	0	0	0
Total Tangible Assets	277 000	440 000	602 000	372 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	345 000	440 000	602 000	372 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	108 000	191 000	132 000	225 000
Total Current Assets	3 239 000	4 545 000	2 825 000	2 392 000
Total Assets	3 584 000	4 985 000	3 427 000	2 764 000
Total Equity	132 000	348 000	390 000	428 000
Short-Term Group Debt	0	584 000	667 000	1 251 000
Total Long-Term Debt	1 085 000	1 232 000	748 000	234 000
Creditors	720 000	1 096 000	248 000	140 000
Unpaid Taxes	765 000	841 000	706 000	370 000
Dividends	0	0	0	0
Other Current Debt	403 000	490 000	323 000	341 000
Total Current Debt	2 367 000	3 404 000	2 289 000	2 102 000
Total Equity and Debt	3 584 000	4 985 000	3 427 000	2 764 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−163,64 %	118,97 %	130,77 %	267,29 %
Debt-to-Equity Ratio	8,22	3,54	1,92	0,55
Operating Profit Margin	−1,2 %	4,48 %	7,32 %	18,94 %
Current Ratio	1,37	1,34	1,23	1,14
Quick Ratio	1,37	1,34	1,23	1,14
Equity Ratio	0,04	0,07	0,11	0,15
Gross Profit Margin	97,11 %	78,8 %	77,46 %	76,88 %