BRIXTON FRAMES AS

0655 OSLO

Finances

Return on Equity

16,25 %

Current Ratio

0,6

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	4 002 000	2 848 000	1 606 000	1 715 000
Net Income	163 000	9 000	274 000	468 000
Total Assets	1 556 000	1 167 000	1 139 000	1 148 000
Total Equity	1 003 000	840 000	830 000	557 000

Income (NOK)	2022	2021	2020	2019
Revenue	4 002 000	2 848 000	1 606 000	1 715 000
Expenditure	3 714 000	2 828 000	1 249 000	1 115 000
Operating Profit	288 000	21 000	357 000	601 000
Financial Income	0	0	4 000	4 000
Financial Costs	68 000	8 000	7 000	5 000
Financial Balance	−68 000	−8 000	−3 000	−1 000
Earnings Before Tax	220 000	12 000	353 000	600 000
Tax	57 000	3 000	79 000	132 000
Net Income	163 000	9 000	274 000	468 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	1 226 000	1 077 000	1 003 000	137 000
Total Current Assets	330 000	90 000	136 000	1 011 000
Total Assets	1 556 000	1 167 000	1 139 000	1 148 000
Total Retained Equity	973 000	810 000	800 000	527 000
Total Equity	1 003 000	840 000	830 000	557 000
Total Long-Term Debt	7 000	0	0	0
Total Current Debt	546 000	327 000	308 000	591 000
Total Equity and Debt	1 556 000	1 167 000	1 139 000	1 148 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	2 700 000	2 229 000	1 468 000	1 715 000
Other Income	1 302 000	619 000	138 000	0
Revenue	4 002 000	2 848 000	1 606 000	1 715 000
Cost of Goods Sold	940 000	609 000	303 000	325 000
Salary Costs	1 075 000	1 258 000	365 000	109 000
Depreciation	30 000	11 000	5 000	7 000
Impairment	0	0	0	0
Expenditure	3 714 000	2 828 000	1 249 000	1 115 000
Operating Profit	288 000	21 000	357 000	601 000
Financial Income	0	0	4 000	4 000
Financial Costs	68 000	8 000	7 000	5 000
Financial Balance	−68 000	−8 000	−3 000	−1 000
Dividends	0	0	0	0
Net Income	163 000	9 000	274 000	468 000

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	80 000	25 000	12 000	17 000
Total Tangible Assets	80 000	25 000	12 000	17 000
Total Fiancial Fixed Assets	1 146 000	1 052 000	991 000	120 000
Total Fixed Assets	1 226 000	1 077 000	1 003 000	137 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	26 000	7 000	98 000	1 006 000
Total Current Assets	330 000	90 000	136 000	1 011 000
Total Assets	1 556 000	1 167 000	1 139 000	1 148 000
Total Equity	1 003 000	840 000	830 000	557 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	7 000	0	0	0
Creditors	197 000	13 000	12 000	95 000
Unpaid Taxes	186 000	103 000	65 000	88 000
Dividends	0	0	0	0
Other Current Debt	102 000	122 000	37 000	276 000
Total Current Debt	546 000	327 000	308 000	591 000
Total Equity and Debt	1 556 000	1 167 000	1 139 000	1 148 000

Financial indicators	2022	2021	2020	2019
Return on Equity	16,25 %	1,07 %	33,01 %	84,02 %
Debt-to-Equity Ratio	0,01	0	0	0
Operating Profit Margin	7,2 %	0,74 %	22,23 %	35,04 %
Current Ratio	0,6	0,28	0,44	1,71
Quick Ratio	0,6	0,28	0,44	1,71
Equity Ratio	0,64	0,72	0,73	0,49
Gross Profit Margin	76,51 %	78,62 %	81,13 %	81,05 %