BRAR EIENDOM AS

0680 OSLO

Finances

Return on Equity

6,14 %

Current Ratio

15,51

Debt-to-Equity Ratio

8,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 899 000	2 362 000	2 382 000	2 366 000
Net Income	408 000	458 000	1 386 000	−34 000
Total Assets	60 366 000	46 815 000	43 614 000	38 579 000
Total Equity	6 649 000	6 467 000	6 010 000	4 623 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 899 000	2 362 000	2 382 000	2 366 000
Expenditure	1 214 000	892 000	832 000	1 261 000
Operating Profit	1 685 000	1 470 000	1 550 000	1 105 000
Financial Income	0	0	1 001 000	1 000
Financial Costs	1 154 000	874 000	1 055 000	1 150 000
Financial Balance	−1 154 000	−874 000	−54 000	−1 149 000
Earnings Before Tax	531 000	596 000	1 495 000	−44 000
Tax	123 000	138 000	109 000	−10 000
Net Income	408 000	458 000	1 386 000	−34 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	53 603 000	35 640 000	32 840 000	32 022 000
Total Current Assets	6 763 000	11 174 000	10 774 000	6 558 000
Total Assets	60 366 000	46 815 000	43 614 000	38 579 000
Total Retained Equity	4 649 000	4 467 000	4 010 000	2 623 000
Total Equity	6 649 000	6 467 000	6 010 000	4 623 000
Total Long-Term Debt	53 281 000	39 791 000	37 223 000	33 652 000
Total Current Debt	436 000	557 000	382 000	304 000
Total Equity and Debt	60 366 000	46 815 000	43 614 000	38 579 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	147 000	257 000	0	0
Other Income	2 752 000	2 105 000	2 382 000	2 366 000
Revenue	2 899 000	2 362 000	2 382 000	2 366 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	452 000	330 000	165 000	689 000
Impairment	0	0	0	0
Expenditure	1 214 000	892 000	832 000	1 261 000
Operating Profit	1 685 000	1 470 000	1 550 000	1 105 000
Financial Income	0	0	1 001 000	1 000
Financial Costs	1 154 000	874 000	1 055 000	1 150 000
Financial Balance	−1 154 000	−874 000	−54 000	−1 149 000
Dividends	0	0	0	0
Net Income	408 000	458 000	1 386 000	−34 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	86 000	13 000	0
Real Eastate	52 603 000	34 555 000	31 827 000	31 992 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	52 603 000	34 555 000	31 827 000	31 992 000
Total Fiancial Fixed Assets	1 000 000	1 000 000	1 000 000	30 000
Total Fixed Assets	53 603 000	35 640 000	32 840 000	32 022 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	777 000	2 188 000	1 808 000	599 000
Total Current Assets	6 763 000	11 174 000	10 774 000	6 558 000
Total Assets	60 366 000	46 815 000	43 614 000	38 579 000
Total Equity	6 649 000	6 467 000	6 010 000	4 623 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	53 281 000	39 791 000	37 223 000	33 652 000
Creditors	156 000	228 000	24 000	6 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	84 000	118 000	192 000	120 000
Total Current Debt	436 000	557 000	382 000	304 000
Total Equity and Debt	60 366 000	46 815 000	43 614 000	38 579 000

Financial indicators	2022	2021	2020	2019
Return on Equity	6,14 %	7,08 %	23,06 %	−0,74 %
Debt-to-Equity Ratio	8,01	6,15	6,19	7,28
Operating Profit Margin	58,12 %	62,24 %	65,07 %	46,7 %
Current Ratio	15,51	20,06	28,2	21,57
Quick Ratio	15,51	20,06	28,2	21,57
Equity Ratio	0,11	0,14	0,14	0,12
Gross Profit Margin	100 %	100 %	100 %	100 %