BRANNFAG AS

0271 OSLO

Finances

Share Ownership

Return on Equity

95,25 %

Current Ratio

2,52

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 202 000	0	0	0
Net Income	601 000	−12 000	0	−114 000
Total Assets	1 026 000	246 000	246 000	246 000
Total Equity	631 000	30 000	42 000	42 000

Income (NOK)	2022	2021	2019
Revenue	1 202 000	0	0
Expenditure	738 000	12 000	6 000
Operating Profit	465 000	−12 000	−6 000
Financial Income	234 000	0	0
Financial Costs	0	0	108 000
Financial Balance	234 000	0	−108 000
Earnings Before Tax	699 000	−12 000	−114 000
Tax	98 000	0	0
Net Income	601 000	−12 000	−114 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 000	216 000	216 000	216 000
Total Current Assets	992 000	30 000	30 000	30 000
Total Assets	1 026 000	246 000	246 000	246 000
Total Retained Equity	610 000	9 000	21 000	21 000
Total Equity	631 000	30 000	42 000	42 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	394 000	216 000	204 000	204 000
Total Equity and Debt	1 026 000	246 000	246 000	246 000

Cash flow (NOK)	2022	2021	2019
Sales Income	1 202 000	0	0
Other Income	0	0	0
Revenue	1 202 000	0	0
Cost of Goods Sold	114 000	0	0
Salary Costs	216 000	0	0
Depreciation	4 000	0	0
Impairment	0	0	0
Expenditure	738 000	12 000	6 000
Operating Profit	465 000	−12 000	−6 000
Financial Income	234 000	0	0
Financial Costs	0	0	108 000
Financial Balance	234 000	0	−108 000
Dividends	0	0	0
Net Income	601 000	−12 000	−114 000

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	34 000	0	0	0
Total Tangible Assets	34 000	0	0	0
Total Fiancial Fixed Assets	0	216 000	216 000	216 000
Total Fixed Assets	34 000	216 000	216 000	216 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	643 000	30 000	30 000	30 000
Total Current Assets	992 000	30 000	30 000	30 000
Total Assets	1 026 000	246 000	246 000	246 000
Total Equity	631 000	30 000	42 000	42 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	150 000	0	0	0
Unpaid Taxes	124 000	0	0	0
Dividends	0	0	0	0
Other Current Debt	23 000	216 000	204 000	204 000
Total Current Debt	394 000	216 000	204 000	204 000
Total Equity and Debt	1 026 000	246 000	246 000	246 000

Financial indicators	2022	2021	2020	2019
Return on Equity	95,25 %	−40 %	0 %	−271,43 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	38,69 %	-	-	-
Current Ratio	2,52	0,14	0,15	0,15
Quick Ratio	2,52	0,14	0,15	0,15
Equity Ratio	0,62	0,12	0,17	0,17
Gross Profit Margin	90,52 %	-	-	-