BRANNMYR AS

7270 DYRVIK

Finances

Return on Equity

13,79 %

Current Ratio

11,83

Debt-to-Equity Ratio

0,34

Key figures (NOK)	2022	2021	2020	2019
Revenue	641 000	454 000	367 000	2 240 000
Net Income	361 000	508 000	−359 000	1 438 000
Total Assets	3 623 000	3 300 000	2 644 000	3 241 000
Total Equity	2 617 000	2 257 000	1 748 000	2 107 000

Income (NOK)	2022	2021	2020	2019
Revenue	641 000	454 000	367 000	2 240 000
Expenditure	240 000	252 000	866 000	380 000
Operating Profit	402 000	202 000	−499 000	1 860 000
Financial Income	330 000	360 000	68 000	21 000
Financial Costs	271 000	1 000	30 000	39 000
Financial Balance	59 000	359 000	38 000	−18 000
Earnings Before Tax	461 000	562 000	−461 000	1 842 000
Tax	100 000	53 000	−103 000	404 000
Net Income	361 000	508 000	−359 000	1 438 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	2 192 000	2 153 000	2 174 000	1 164 000
Total Current Assets	1 432 000	1 147 000	470 000	2 077 000
Total Assets	3 623 000	3 300 000	2 644 000	3 241 000
Total Retained Equity	2 593 000	2 232 000	1 724 000	2 083 000
Total Equity	2 617 000	2 257 000	1 748 000	2 107 000
Total Long-Term Debt	885 000	987 000	896 000	732 000
Total Current Debt	121 000	57 000	0	402 000
Total Equity and Debt	3 623 000	3 300 000	2 644 000	3 241 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	7 000	0	0	0
Other Income	634 000	454 000	367 000	2 240 000
Revenue	641 000	454 000	367 000	2 240 000
Cost of Goods Sold	1 000	0	0	0
Salary Costs	0	0	0	0
Depreciation	62 000	62 000	59 000	58 000
Impairment	0	0	0	0
Expenditure	240 000	252 000	866 000	380 000
Operating Profit	402 000	202 000	−499 000	1 860 000
Financial Income	330 000	360 000	68 000	21 000
Financial Costs	271 000	1 000	30 000	39 000
Financial Balance	59 000	359 000	38 000	−18 000
Dividends	0	0	0	0
Net Income	361 000	508 000	−359 000	1 438 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	484 000	505 000	527 000	548 000
Machinery and Plant Facilities	411 000	420 000	429 000	439 000
Fixtures	106 000	137 000	168 000	177 000
Total Tangible Assets	1 000 000	1 062 000	1 124 000	1 164 000
Total Fiancial Fixed Assets	1 191 000	1 091 000	1 050 000	0
Total Fixed Assets	2 192 000	2 153 000	2 174 000	1 164 000
Stock	0	0	0	0
Total Investments	0	1 009 000	278 000	252 000
Cash, Bank	1 396 000	103 000	55 000	1 703 000
Total Current Assets	1 432 000	1 147 000	470 000	2 077 000
Total Assets	3 623 000	3 300 000	2 644 000	3 241 000
Total Equity	2 617 000	2 257 000	1 748 000	2 107 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	885 000	987 000	896 000	732 000
Creditors	0	0	0	0
Unpaid Taxes	13 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	9 000	0	0	0
Total Current Debt	121 000	57 000	0	402 000
Total Equity and Debt	3 623 000	3 300 000	2 644 000	3 241 000

Financial indicators	2022	2021	2020	2019
Return on Equity	13,79 %	22,51 %	−20,54 %	68,25 %
Debt-to-Equity Ratio	0,34	0,44	0,51	0,35
Operating Profit Margin	62,71 %	44,49 %	−135,97 %	83,04 %
Current Ratio	11,83	20,12	-	5,17
Quick Ratio	11,83	20,12	-	5,17
Equity Ratio	0,72	0,68	0,66	0,65
Gross Profit Margin	99,84 %	100 %	100 %	100 %