BRENDEN & CO CONSULTING AS

1440 DRØBAK

Finances

Share Ownership

Return on Equity

16,92 %

Current Ratio

1,33

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 375 000	788 000	320 000	550 000
Net Income	34 000	167 000	−73 000	−23 000
Total Assets	818 000	444 000	0	87 000
Total Equity	201 000	167 000	0	73 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 375 000	788 000	320 000	550 000
Expenditure	1 331 000	612 000	393 000	573 000
Operating Profit	44 000	176 000	−73 000	−24 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	45 000	176 000	−73 000	−23 000
Tax	10 000	9 000	0	0
Net Income	34 000	167 000	−73 000	−23 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	9 000
Total Current Assets	818 000	444 000	0	78 000
Total Assets	818 000	444 000	0	87 000
Total Retained Equity	67 000	32 000	−134 000	−62 000
Total Equity	201 000	167 000	0	73 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	617 000	278 000	0	14 000
Total Equity and Debt	818 000	444 000	0	87 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 350 000	768 000	0	13 000
Other Income	25 000	19 000	320 000	537 000
Revenue	1 375 000	788 000	320 000	550 000
Cost of Goods Sold	0	0	0	0
Salary Costs	1 200 000	544 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	1 331 000	612 000	393 000	573 000
Operating Profit	44 000	176 000	−73 000	−24 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	34 000	167 000	−73 000	−23 000

Balance details (NOK)	2022	2021	2019
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	9 000
Total Fixed Assets	0	0	9 000
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	613 000	358 000	60 000
Total Current Assets	818 000	444 000	78 000
Total Assets	818 000	444 000	87 000
Total Equity	201 000	167 000	73 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	28 000	7 000	0
Unpaid Taxes	149 000	246 000	0
Dividends	0	0	0
Other Current Debt	429 000	15 000	14 000
Total Current Debt	617 000	278 000	14 000
Total Equity and Debt	818 000	444 000	87 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,92 %	100 %	-	−31,51 %
Debt-to-Equity Ratio	0	0	-	0
Operating Profit Margin	3,2 %	22,34 %	−22,81 %	−4,36 %
Current Ratio	1,33	1,6	-	5,57
Quick Ratio	1,33	1,6	-	5,57
Equity Ratio	0,25	0,38	-	0,84
Gross Profit Margin	100 %	100 %	100 %	100 %