BRENDELAND & KRISTOFFERSEN ARKITEKTER AS

7030 TRONDHEIM

Finances

Share Ownership

Return on Equity

−5,67 %

Current Ratio

1,82

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 110 000	1 194 000	1 497 000	1 394 000
Net Income	−40 000	−149 000	329 000	308 000
Total Assets	1 506 000	1 170 000	1 122 000	1 097 000
Total Equity	706 000	745 000	894 000	565 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 110 000	1 194 000	1 497 000	1 394 000
Expenditure	1 164 000	1 386 000	1 076 000	991 000
Operating Profit	−53 000	−193 000	421 000	402 000
Financial Income	4 000	6 000	4 000	0
Financial Costs	2 000	0	3 000	6 000
Financial Balance	2 000	6 000	1 000	−6 000
Earnings Before Tax	−51 000	−186 000	422 000	397 000
Tax	−11 000	−37 000	93 000	88 000
Net Income	−40 000	−149 000	329 000	308 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	48 000	42 000	13 000	22 000
Total Current Assets	1 457 000	1 127 000	1 108 000	1 075 000
Total Assets	1 506 000	1 170 000	1 122 000	1 097 000
Total Retained Equity	606 000	645 000	794 000	465 000
Total Equity	706 000	745 000	894 000	565 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	800 000	424 000	227 000	531 000
Total Equity and Debt	1 506 000	1 170 000	1 122 000	1 097 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 096 000	1 194 000	1 497 000	1 394 000
Other Income	14 000	0	0	0
Revenue	1 110 000	1 194 000	1 497 000	1 394 000
Cost of Goods Sold	0	0	4 000	0
Salary Costs	940 000	1 060 000	815 000	596 000
Depreciation	5 000	8 000	8 000	3 000
Impairment	0	0	0	0
Expenditure	1 164 000	1 386 000	1 076 000	991 000
Operating Profit	−53 000	−193 000	421 000	402 000
Financial Income	4 000	6 000	4 000	0
Financial Costs	2 000	0	3 000	6 000
Financial Balance	2 000	6 000	1 000	−6 000
Dividends	0	0	0	200 000
Net Income	−40 000	−149 000	329 000	308 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	48 000	37 000	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	5 000	13 000	22 000
Total Tangible Assets	0	5 000	13 000	22 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	48 000	42 000	13 000	22 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	332 000	95 000	377 000	292 000
Total Current Assets	1 457 000	1 127 000	1 108 000	1 075 000
Total Assets	1 506 000	1 170 000	1 122 000	1 097 000
Total Equity	706 000	745 000	894 000	565 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	40 000	47 000	0	17 000
Unpaid Taxes	21 000	79 000	45 000	193 000
Dividends	0	0	0	200 000
Other Current Debt	739 000	299 000	89 000	33 000
Total Current Debt	800 000	424 000	227 000	531 000
Total Equity and Debt	1 506 000	1 170 000	1 122 000	1 097 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−5,67 %	−20 %	36,8 %	54,51 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−4,77 %	−16,16 %	28,12 %	28,84 %
Current Ratio	1,82	2,66	4,88	2,02
Quick Ratio	1,82	2,66	4,88	2,02
Equity Ratio	0,47	0,64	0,8	0,52
Gross Profit Margin	100 %	100 %	99,73 %	100 %