BRÅTNER EIENDOM AS

0152 OSLO

Finances

Return on Equity

−15,97 %

Current Ratio

119,92

Debt-to-Equity Ratio

2,81

Key figures (NOK)	2022	2021	2020	2019
Revenue	833 000	776 000	745 000	750 000
Net Income	−732 000	399 000	183 000	186 000
Total Assets	17 513 000	18 616 000	13 941 000	13 776 000
Total Equity	4 583 000	1 195 000	796 000	613 000

Income (NOK)	2022	2021	2020	2019
Revenue	833 000	776 000	745 000	750 000
Expenditure	413 000	369 000	99 000	91 000
Operating Profit	419 000	407 000	646 000	659 000
Financial Income	320 000	403 000	29 000	60 000
Financial Costs	1 435 000	335 000	448 000	497 000
Financial Balance	−1 115 000	68 000	−419 000	−437 000
Earnings Before Tax	−695 000	475 000	227 000	222 000
Tax	37 000	76 000	43 000	36 000
Net Income	−732 000	399 000	183 000	186 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	13 076 000	13 349 000	13 621 000	13 621 000
Total Current Assets	4 437 000	5 267 000	320 000	154 000
Total Assets	17 513 000	18 616 000	13 941 000	13 776 000
Total Retained Equity	3 783 000	795 000	396 000	213 000
Total Equity	4 583 000	1 195 000	796 000	613 000
Total Long-Term Debt	12 893 000	17 345 000	13 089 000	13 105 000
Total Current Debt	37 000	76 000	56 000	58 000
Total Equity and Debt	17 513 000	18 616 000	13 941 000	13 776 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	0	0	0	0
Other Income	833 000	776 000	745 000	750 000
Revenue	833 000	776 000	745 000	750 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	272 000	272 000	0	0
Impairment	0	0	0	0
Expenditure	413 000	369 000	99 000	91 000
Operating Profit	419 000	407 000	646 000	659 000
Financial Income	320 000	403 000	29 000	60 000
Financial Costs	1 435 000	335 000	448 000	497 000
Financial Balance	−1 115 000	68 000	−419 000	−437 000
Dividends	330 000	0	0	0
Net Income	−732 000	399 000	183 000	186 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	13 076 000	13 349 000	13 621 000	13 621 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	13 076 000	13 349 000	13 621 000	13 621 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	13 076 000	13 349 000	13 621 000	13 621 000
Stock	0	0	0	0
Total Investments	4 345 000	5 151 000	149 000	14 000
Cash, Bank	92 000	116 000	171 000	141 000
Total Current Assets	4 437 000	5 267 000	320 000	154 000
Total Assets	17 513 000	18 616 000	13 941 000	13 776 000
Total Equity	4 583 000	1 195 000	796 000	613 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	12 893 000	17 345 000	13 089 000	13 105 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	330 000	0	0	0
Other Current Debt	0	0	13 000	13 000
Total Current Debt	37 000	76 000	56 000	58 000
Total Equity and Debt	17 513 000	18 616 000	13 941 000	13 776 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−15,97 %	33,39 %	22,99 %	30,34 %
Debt-to-Equity Ratio	2,81	14,51	16,44	21,38
Operating Profit Margin	50,3 %	52,45 %	86,71 %	87,87 %
Current Ratio	119,92	69,3	5,71	2,66
Quick Ratio	119,92	69,3	5,71	2,66
Equity Ratio	0,26	0,06	0,06	0,04
Gross Profit Margin	100 %	100 %	100 %	100 %