OPPLAND BRANN & SIKKERHETSUTSTYR AS

2850 LENA

Finances

Share Ownership

Return on Equity

45,37 %

Current Ratio

1,85

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 713 000	1 687 000	1 612 000	1 376 000
Net Income	147 000	35 000	45 000	22 000
Total Assets	699 000	340 000	451 000	423 000
Total Equity	324 000	178 000	143 000	97 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 713 000	1 687 000	1 612 000	1 376 000
Expenditure	1 522 000	1 640 000	1 548 000	1 343 000
Operating Profit	191 000	48 000	63 000	33 000
Financial Income	0	0	0	1 000
Financial Costs	3 000	2 000	5 000	5 000
Financial Balance	−3 000	−2 000	−5 000	−4 000
Earnings Before Tax	188 000	46 000	58 000	28 000
Tax	41 000	10 000	13 000	6 000
Net Income	147 000	35 000	45 000	22 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	7 000	9 000	17 000	34 000
Total Current Assets	692 000	332 000	435 000	389 000
Total Assets	699 000	340 000	451 000	423 000
Total Retained Equity	294 000	148 000	113 000	67 000
Total Equity	324 000	178 000	143 000	97 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	375 000	162 000	309 000	326 000
Total Equity and Debt	699 000	340 000	451 000	423 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 713 000	1 687 000	1 612 000	1 376 000
Other Income	0	0	0	0
Revenue	1 713 000	1 687 000	1 612 000	1 376 000
Cost of Goods Sold	493 000	780 000	737 000	560 000
Salary Costs	728 000	596 000	566 000	558 000
Depreciation	0	4 000	5 000	5 000
Impairment	0	0	0	0
Expenditure	1 522 000	1 640 000	1 548 000	1 343 000
Operating Profit	191 000	48 000	63 000	33 000
Financial Income	0	0	0	1 000
Financial Costs	3 000	2 000	5 000	5 000
Financial Balance	−3 000	−2 000	−5 000	−4 000
Dividends	0	0	0	0
Net Income	147 000	35 000	45 000	22 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	2 000	4 000	8 000	20 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	5 000	5 000	9 000	14 000
Total Tangible Assets	5 000	5 000	9 000	14 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	7 000	9 000	17 000	34 000
Stock	235 000	129 000	132 000	127 000
Total Investments	0	0	0	0
Cash, Bank	53 000	61 000	7 000	−91 000
Total Current Assets	692 000	332 000	435 000	389 000
Total Assets	699 000	340 000	451 000	423 000
Total Equity	324 000	178 000	143 000	97 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	149 000	33 000	92 000	51 000
Unpaid Taxes	107 000	49 000	111 000	122 000
Dividends	0	0	0	0
Other Current Debt	78 000	74 000	106 000	153 000
Total Current Debt	375 000	162 000	309 000	326 000
Total Equity and Debt	699 000	340 000	451 000	423 000

Financial indicators	2022	2021	2020	2019
Return on Equity	45,37 %	19,66 %	31,47 %	22,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	11,15 %	2,85 %	3,91 %	2,4 %
Current Ratio	1,85	2,05	1,41	1,19
Quick Ratio	4,94	10,06	2,46	1,95
Equity Ratio	0,46	0,52	0,32	0,23
Gross Profit Margin	71,22 %	53,76 %	54,28 %	59,3 %