BRANNVAKTEN AS

6993 HØYANGER

Finances

Share Ownership

Return on Equity

−49,32 %

Current Ratio

1,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	569 000	285 000	251 000	354 000
Net Income	−108 000	72 000	48 000	167 000
Total Assets	603 000	359 000	289 000	569 000
Total Equity	219 000	327 000	255 000	207 000

Income (NOK)	2022	2021	2020	2019
Revenue	569 000	285 000	251 000	354 000
Expenditure	678 000	192 000	191 000	138 000
Operating Profit	−108 000	93 000	59 000	216 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−108 000	93 000	59 000	216 000
Tax	0	20 000	11 000	49 000
Net Income	−108 000	72 000	48 000	167 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	25 000	11 000	17 000	0
Total Current Assets	578 000	349 000	273 000	569 000
Total Assets	603 000	359 000	289 000	569 000
Total Retained Equity	189 000	297 000	225 000	177 000
Total Equity	219 000	327 000	255 000	207 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	384 000	32 000	34 000	362 000
Total Equity and Debt	603 000	359 000	289 000	569 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	569 000	270 000	251 000	354 000
Other Income	0	15 000	0	0
Revenue	569 000	285 000	251 000	354 000
Cost of Goods Sold	185 000	64 000	53 000	31 000
Salary Costs	359 000	16 000	17 000	15 000
Depreciation	11 000	6 000	1 000	14 000
Impairment	0	0	0	0
Expenditure	678 000	192 000	191 000	138 000
Operating Profit	−108 000	93 000	59 000	216 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	300 000
Net Income	−108 000	72 000	48 000	167 000

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	20 000	0	0	0
Fixtures	5 000	11 000	17 000	0
Total Tangible Assets	25 000	11 000	17 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	25 000	11 000	17 000	0
Stock	0	18 000	0	0
Total Investments	0	0	0	0
Cash, Bank	535 000	245 000	199 000	513 000
Total Current Assets	578 000	349 000	273 000	569 000
Total Assets	603 000	359 000	289 000	569 000
Total Equity	219 000	327 000	255 000	207 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	−1 000	0	0	0
Unpaid Taxes	0	5 000	5 000	5 000
Dividends	0	0	0	300 000
Other Current Debt	385 000	6 000	18 000	7 000
Total Current Debt	384 000	32 000	34 000	362 000
Total Equity and Debt	603 000	359 000	289 000	569 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−49,32 %	22,02 %	18,82 %	80,68 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	−18,98 %	32,63 %	23,51 %	61,02 %
Current Ratio	1,51	10,91	8,03	1,57
Quick Ratio	1,51	24,93	8,03	1,57
Equity Ratio	0,36	0,91	0,88	0,36
Gross Profit Margin	67,49 %	77,54 %	78,88 %	91,24 %