BRØDRENE ISOLERING AS

0486 OSLO

Finances

Share Ownership

Return on Equity

170,42 %

Current Ratio

0,82

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	2 304 000	5 140 000	6 499 000	5 017 000
Net Income	−121 000	137 000	9 000	528 000
Total Assets	564 000	1 098 000	1 777 000	983 000
Total Equity	−71 000	49 000	32 000	298 000

Income (NOK)	2022	2021	2020	2019
Revenue	2 304 000	5 140 000	6 499 000	5 017 000
Expenditure	2 425 000	5 000 000	6 488 000	4 488 000
Operating Profit	−121 000	139 000	13 000	529 000
Financial Income	1 000	0	0	0
Financial Costs	0	2 000	3 000	1 000
Financial Balance	1 000	−2 000	−3 000	−1 000
Earnings Before Tax	−121 000	137 000	9 000	528 000
Tax	0	0	0	0
Net Income	−121 000	137 000	9 000	528 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	41 000	126 000	91 000	115 000
Total Current Assets	522 000	972 000	1 686 000	868 000
Total Assets	564 000	1 098 000	1 777 000	983 000
Total Retained Equity	−96 000	25 000	8 000	274 000
Total Equity	−71 000	49 000	32 000	298 000
Total Long-Term Debt	0	0	30 000	57 000
Total Current Debt	635 000	1 049 000	1 714 000	628 000
Total Equity and Debt	564 000	1 098 000	1 777 000	983 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 304 000	5 140 000	6 499 000	5 017 000
Other Income	0	0	0	0
Revenue	2 304 000	5 140 000	6 499 000	5 017 000
Cost of Goods Sold	382 000	778 000	1 398 000	841 000
Salary Costs	1 710 000	3 716 000	4 544 000	3 091 000
Depreciation	25 000	25 000	25 000	8 000
Impairment	0	0	0	0
Expenditure	2 425 000	5 000 000	6 488 000	4 488 000
Operating Profit	−121 000	139 000	13 000	529 000
Financial Income	1 000	0	0	0
Financial Costs	0	2 000	3 000	1 000
Financial Balance	1 000	−2 000	−3 000	−1 000
Dividends	0	120 000	275 000	0
Net Income	−121 000	137 000	9 000	528 000

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	41 000	66 000	91 000	115 000
Total Tangible Assets	41 000	66 000	91 000	115 000
Total Fiancial Fixed Assets	0	60 000	0	0
Total Fixed Assets	41 000	126 000	91 000	115 000
Stock	0	0	0	1 000
Total Investments	0	0	0	0
Cash, Bank	151 000	593 000	1 037 000	607 000
Total Current Assets	522 000	972 000	1 686 000	868 000
Total Assets	564 000	1 098 000	1 777 000	983 000
Total Equity	−71 000	49 000	32 000	298 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	30 000	57 000
Creditors	139 000	12 000	139 000	24 000
Unpaid Taxes	203 000	236 000	580 000	482 000
Dividends	0	120 000	275 000	0
Other Current Debt	293 000	680 000	720 000	122 000
Total Current Debt	635 000	1 049 000	1 714 000	628 000
Total Equity and Debt	564 000	1 098 000	1 777 000	983 000

Financial indicators	2022	2021	2020	2019
Return on Equity	170,42 %	279,59 %	28,13 %	177,18 %
Debt-to-Equity Ratio	−0	0	0,94	0,19
Operating Profit Margin	−5,25 %	2,7 %	0,2 %	10,54 %
Current Ratio	0,82	0,93	0,98	1,38
Quick Ratio	0,82	0,93	0,98	1,38
Equity Ratio	−0,13	0,04	0,02	0,3
Gross Profit Margin	83,42 %	84,86 %	78,49 %	83,24 %