BRANDER AS

3530 RØYSE

Finances

Share Ownership

Return on Equity

51,81 %

Current Ratio

5,46

Debt-to-Equity Ratio

0,24

Key figures (NOK)	2022	2021	2020	2019
Revenue	297 000	276 000	87 000	137 000
Net Income	215 000	206 000	−290 000	82 000
Total Assets	598 000	427 000	223 000	978 000
Total Equity	415 000	200 000	−6 000	284 000

Income (NOK)	2022	2021	2020	2019
Revenue	297 000	276 000	87 000	137 000
Expenditure	22 000	11 000	20 000	32 000
Operating Profit	275 000	265 000	66 000	105 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	342 000	0
Financial Balance	0	−1 000	−342 000	0
Earnings Before Tax	275 000	264 000	−275 000	105 000
Tax	61 000	58 000	15 000	23 000
Net Income	215 000	206 000	−290 000	82 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	150 000	150 000	46 000	662 000
Total Current Assets	448 000	277 000	177 000	316 000
Total Assets	598 000	427 000	223 000	978 000
Total Retained Equity	315 000	100 000	−106 000	184 000
Total Equity	415 000	200 000	−6 000	284 000
Total Long-Term Debt	101 000	201 000	200 000	200 000
Total Current Debt	82 000	26 000	29 000	494 000
Total Equity and Debt	598 000	427 000	223 000	978 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	272 000	276 000	87 000	137 000
Other Income	25 000	0	0	0
Revenue	297 000	276 000	87 000	137 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	1 000	0	0
Depreciation	0	0	19 000	19 000
Impairment	0	0	0	0
Expenditure	22 000	11 000	20 000	32 000
Operating Profit	275 000	265 000	66 000	105 000
Financial Income	0	0	0	0
Financial Costs	0	1 000	342 000	0
Financial Balance	0	−1 000	−342 000	0
Dividends	0	0	0	0
Net Income	215 000	206 000	−290 000	82 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	46 000	80 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	150 000	150 000	0	582 000
Total Fixed Assets	150 000	150 000	46 000	662 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	448 000	263 000	27 000	166 000
Total Current Assets	448 000	277 000	177 000	316 000
Total Assets	598 000	427 000	223 000	978 000
Total Equity	415 000	200 000	−6 000	284 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	101 000	201 000	200 000	200 000
Creditors	0	0	0	240 000
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	22 000	14 000	29 000	254 000
Total Current Debt	82 000	26 000	29 000	494 000
Total Equity and Debt	598 000	427 000	223 000	978 000

Financial indicators	2022	2021	2020	2019
Return on Equity	51,81 %	103 %	4 833,33 %	28,87 %
Debt-to-Equity Ratio	0,24	1,01	−33,33	0,7
Operating Profit Margin	92,59 %	96,01 %	75,86 %	76,64 %
Current Ratio	5,46	10,65	6,1	0,64
Quick Ratio	5,46	10,65	6,1	0,64
Equity Ratio	0,69	0,47	−0,03	0,29
Gross Profit Margin	100 %	100 %	100 %	100 %