BRANNVERNTJENESTEN AS

1621 GRESSVIK

Finances

Share Ownership

Return on Equity

−8 550 %

Current Ratio

0,98

Debt-to-Equity Ratio

240,5

Key figures (NOK)	2022	2021	2020	2019
Revenue	3 335 000	2 852 000	2 145 000	2 589 000
Net Income	−171 000	139 000	237 000	−85 000
Total Assets	1 019 000	893 000	474 000	368 000
Total Equity	2 000	173 000	34 000	−204 000

Income (NOK)	2022	2021	2020	2019
Revenue	3 335 000	2 852 000	2 145 000	2 589 000
Expenditure	3 482 000	2 660 000	1 904 000	2 666 000
Operating Profit	−146 000	192 000	240 000	−77 000
Financial Income	0	0	0	0
Financial Costs	25 000	22 000	2 000	8 000
Financial Balance	−25 000	−22 000	−2 000	−8 000
Earnings Before Tax	−171 000	170 000	237 000	−85 000
Tax	0	31 000	0	0
Net Income	−171 000	139 000	237 000	−85 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	494 000	277 000	86 000	117 000
Total Current Assets	525 000	616 000	389 000	251 000
Total Assets	1 019 000	893 000	474 000	368 000
Total Retained Equity	−28 000	143 000	4 000	−234 000
Total Equity	2 000	173 000	34 000	−204 000
Total Long-Term Debt	481 000	259 000	40 000	71 000
Total Current Debt	537 000	462 000	401 000	501 000
Total Equity and Debt	1 019 000	893 000	474 000	368 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	3 264 000	2 852 000	2 137 000	2 589 000
Other Income	70 000	0	8 000	0
Revenue	3 335 000	2 852 000	2 145 000	2 589 000
Cost of Goods Sold	961 000	918 000	475 000	610 000
Salary Costs	1 737 000	1 101 000	972 000	1 453 000
Depreciation	119 000	88 000	23 000	37 000
Impairment	0	0	0	0
Expenditure	3 482 000	2 660 000	1 904 000	2 666 000
Operating Profit	−146 000	192 000	240 000	−77 000
Financial Income	0	0	0	0
Financial Costs	25 000	22 000	2 000	8 000
Financial Balance	−25 000	−22 000	−2 000	−8 000
Dividends	0	0	0	0
Net Income	−171 000	139 000	237 000	−85 000

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	494 000	277 000	86 000	117 000
Total Tangible Assets	494 000	277 000	86 000	117 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	494 000	277 000	86 000	117 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	150 000	174 000	157 000	65 000
Total Current Assets	525 000	616 000	389 000	251 000
Total Assets	1 019 000	893 000	474 000	368 000
Total Equity	2 000	173 000	34 000	−204 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	481 000	259 000	40 000	71 000
Creditors	60 000	43 000	15 000	103 000
Unpaid Taxes	182 000	160 000	135 000	155 000
Dividends	0	0	0	0
Other Current Debt	295 000	228 000	250 000	243 000
Total Current Debt	537 000	462 000	401 000	501 000
Total Equity and Debt	1 019 000	893 000	474 000	368 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−8 550 %	80,35 %	697,06 %	41,67 %
Debt-to-Equity Ratio	240,5	1,5	1,18	−0,35
Operating Profit Margin	−4,38 %	6,73 %	11,19 %	−2,97 %
Current Ratio	0,98	1,33	0,97	0,5
Quick Ratio	0,98	1,33	0,97	0,5
Equity Ratio	0	0,19	0,07	−0,55
Gross Profit Margin	71,18 %	67,81 %	77,86 %	76,44 %