BRAND(T)FABRIKKEN AS

1940 BJØRKELANGEN

Finances

Share Ownership

Return on Equity

33,33 %

Current Ratio

21,75

Debt-to-Equity Ratio

0,73

Key figures (NOK)	2022	2021	2020	2019
Revenue	25 000	2 000	11 000	3 000
Net Income	16 000	1 000	10 000	2 000
Total Assets	87 000	64 000	63 000	53 000
Total Equity	48 000	32 000	31 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	25 000	2 000	11 000	3 000
Expenditure	6 000	1 000	1 000	1 000
Operating Profit	20 000	1 000	10 000	2 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	20 000	1 000	10 000	2 000
Tax	4 000	0	0	0
Net Income	16 000	1 000	10 000	2 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	87 000	64 000	63 000	53 000
Total Assets	87 000	64 000	63 000	53 000
Total Retained Equity	18 000	2 000	0	−8 000
Total Equity	48 000	32 000	31 000	22 000
Total Long-Term Debt	35 000	31 000	31 000	31 000
Total Current Debt	4 000	0	0	0
Total Equity and Debt	87 000	64 000	63 000	53 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	25 000	2 000	11 000	3 000
Other Income	0	0	0	0
Revenue	25 000	2 000	11 000	3 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	6 000	1 000	1 000	1 000
Operating Profit	20 000	1 000	10 000	2 000
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	16 000	1 000	10 000	2 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	73 000	64 000	63 000	53 000
Total Current Assets	87 000	64 000	63 000	53 000
Total Assets	87 000	64 000	63 000	53 000
Total Equity	48 000	32 000	31 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	35 000	31 000	31 000	31 000
Creditors	0	0	0	0
Unpaid Taxes	0	0	0	0
Dividends	0	0	0	0
Other Current Debt	0	0	0	0
Total Current Debt	4 000	0	0	0
Total Equity and Debt	87 000	64 000	63 000	53 000

Financial indicators	2022	2021	2020	2019
Return on Equity	33,33 %	3,13 %	32,26 %	9,09 %
Debt-to-Equity Ratio	0,73	0,97	1	1,41
Operating Profit Margin	80 %	50 %	90,91 %	66,67 %
Current Ratio	21,75	-	-	-
Quick Ratio	21,75	-	-	-
Equity Ratio	0,55	0,5	0,49	0,42
Gross Profit Margin	100 %	100 %	100 %	100 %