BRANNKONSULT AS

0161 OSLO

Finances

Share Ownership

Return on Equity

5,43 %

Current Ratio

2,96

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 624 000	2 248 000	1 065 000	904 000
Net Income	24 000	−55 000	−314 000	270 000
Total Assets	668 000	458 000	223 000	489 000
Total Equity	442 000	418 000	161 000	475 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 624 000	2 248 000	1 065 000	904 000
Expenditure	2 600 000	2 304 000	1 467 000	552 000
Operating Profit	24 000	−55 000	−403 000	351 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−3 000
Earnings Before Tax	24 000	−55 000	−403 000	349 000
Tax	0	0	−89 000	79 000
Net Income	24 000	−55 000	−314 000	270 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	668 000	458 000	223 000	489 000
Total Assets	668 000	458 000	223 000	489 000
Total Retained Equity	412 000	388 000	131 000	445 000
Total Equity	442 000	418 000	161 000	475 000
Total Long-Term Debt	0	0	0	7 000
Total Current Debt	226 000	40 000	62 000	7 000
Total Equity and Debt	668 000	458 000	223 000	489 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 624 000	2 248 000	1 065 000	904 000
Other Income	0	0	0	0
Revenue	2 624 000	2 248 000	1 065 000	904 000
Cost of Goods Sold	2 292 000	0	0	0
Salary Costs	0	42 000	76 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	2 600 000	2 304 000	1 467 000	552 000
Operating Profit	24 000	−55 000	−403 000	351 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	3 000
Financial Balance	0	0	0	−3 000
Dividends	0	0	0	0
Net Income	24 000	−55 000	−314 000	270 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
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	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	268 000	222 000	123 000	350 000
Total Current Assets	668 000	458 000	223 000	489 000
Total Assets	668 000	458 000	223 000	489 000
Total Equity	442 000	418 000	161 000	475 000
Short-Term Group Debt	12 000	0	243 000	0
Total Long-Term Debt	0	0	0	7 000
Creditors	43 000	−9 000	−108 000	−120 000
Unpaid Taxes	152 000	89 000	−6 000	51 000
Dividends	0	0	0	0
Other Current Debt	0	−52 000	21 000	0
Total Current Debt	226 000	40 000	62 000	7 000
Total Equity and Debt	668 000	458 000	223 000	489 000

Financial indicators	2022	2021	2020	2019
Return on Equity	5,43 %	−13,16 %	−195,03 %	56,84 %
Debt-to-Equity Ratio	0	0	0	0,01
Operating Profit Margin	0,91 %	−2,45 %	−37,84 %	38,83 %
Current Ratio	2,96	11,45	3,6	69,86
Quick Ratio	2,96	11,45	3,6	69,86
Equity Ratio	0,66	0,91	0,72	0,97
Gross Profit Margin	12,65 %	100 %	100 %	100 %