NORBRAND AS

0383 OSLO

Finances

Return on Equity

193,81 %

Current Ratio

0,44

Debt-to-Equity Ratio

−0

Key figures (NOK)	2022	2021	2020	2019
Revenue	269 000	1 117 000	962 000	1 193 000
Net Income	−376 000	163 000	14 000	−58 000
Total Assets	204 000	445 000	228 000	268 000
Total Equity	−194 000	182 000	18 000	5 000

Income (NOK)	2022	2021	2020	2019
Revenue	269 000	1 117 000	962 000	1 193 000
Expenditure	644 000	1 237 000	948 000	1 251 000
Operating Profit	−375 000	−119 000	14 000	−58 000
Financial Income	0	283 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	283 000	0	0
Earnings Before Tax	−376 000	163 000	14 000	−58 000
Tax	0	0	0	0
Net Income	−376 000	163 000	14 000	−58 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	26 000	31 000	10 000	8 000
Total Current Assets	177 000	414 000	218 000	261 000
Total Assets	204 000	445 000	228 000	268 000
Total Retained Equity	−224 000	152 000	−12 000	−25 000
Total Equity	−194 000	182 000	18 000	5 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	398 000	263 000	210 000	264 000
Total Equity and Debt	204 000	445 000	228 000	268 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	269 000	1 117 000	962 000	1 193 000
Other Income	0	0	0	0
Revenue	269 000	1 117 000	962 000	1 193 000
Cost of Goods Sold	0	0	0	0
Salary Costs	580 000	1 141 000	869 000	1 129 000
Depreciation	5 000	4 000	0	0
Impairment	0	0	0	0
Expenditure	644 000	1 237 000	948 000	1 251 000
Operating Profit	−375 000	−119 000	14 000	−58 000
Financial Income	0	283 000	0	0
Financial Costs	0	0	0	0
Financial Balance	0	283 000	0	0
Dividends	0	0	0	0
Net Income	−376 000	163 000	14 000	−58 000

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	19 000	23 000	0	0
Total Tangible Assets	19 000	23 000	0	0
Total Fiancial Fixed Assets	8 000	8 000	10 000	8 000
Total Fixed Assets	26 000	31 000	10 000	8 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	177 000	414 000	85 000	132 000
Total Current Assets	177 000	414 000	218 000	261 000
Total Assets	204 000	445 000	228 000	268 000
Total Equity	−194 000	182 000	18 000	5 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	2 000
Unpaid Taxes	96 000	156 000	127 000	151 000
Dividends	0	0	0	0
Other Current Debt	302 000	107 000	83 000	110 000
Total Current Debt	398 000	263 000	210 000	264 000
Total Equity and Debt	204 000	445 000	228 000	268 000

Financial indicators	2022	2021	2020	2019
Return on Equity	193,81 %	89,56 %	77,78 %	−1 160 %
Debt-to-Equity Ratio	−0	0	0	0
Operating Profit Margin	−139,41 %	−10,65 %	1,46 %	−4,86 %
Current Ratio	0,44	1,57	1,04	0,99
Quick Ratio	0,44	1,57	1,04	0,99
Equity Ratio	−0,95	0,41	0,08	0,02
Gross Profit Margin	100 %	100 %	100 %	100 %