BRANSJEN AS

0477 OSLO

Finances

Share Ownership

Return on Equity

19,57 %

Current Ratio

1,22

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 301 000	1 149 000	837 000	931 000
Net Income	18 000	20 000	23 000	25 000
Total Assets	381 000	317 000	246 000	205 000
Total Equity	92 000	74 000	53 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 301 000	1 149 000	837 000	931 000
Expenditure	1 281 000	1 123 000	807 000	900 000
Operating Profit	19 000	26 000	30 000	33 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	19 000	26 000	29 000	33 000
Tax	1 000	6 000	6 000	7 000
Net Income	18 000	20 000	23 000	25 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	27 000	0	0	0
Total Current Assets	355 000	317 000	246 000	205 000
Total Assets	381 000	317 000	246 000	205 000
Total Retained Equity	62 000	49 000	29 000	6 000
Total Equity	92 000	74 000	53 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	290 000	244 000	193 000	174 000
Total Equity and Debt	381 000	317 000	246 000	205 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 301 000	1 149 000	837 000	931 000
Other Income	0	0	0	0
Revenue	1 301 000	1 149 000	837 000	931 000
Cost of Goods Sold	10 000	5 000	8 000	7 000
Salary Costs	1 107 000	998 000	636 000	786 000
Depreciation	13 000	0	0	0
Impairment	0	0	0	0
Expenditure	1 281 000	1 123 000	807 000	900 000
Operating Profit	19 000	26 000	30 000	33 000
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	18 000	20 000	23 000	25 000

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	27 000	0	0	0
Total Tangible Assets	27 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	27 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	353 000	318 000	241 000	184 000
Total Current Assets	355 000	317 000	246 000	205 000
Total Assets	381 000	317 000	246 000	205 000
Total Equity	92 000	74 000	53 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	2 000	9 000	2 000
Unpaid Taxes	169 000	130 000	109 000	85 000
Dividends	0	0	0	0
Other Current Debt	115 000	103 000	66 000	80 000
Total Current Debt	290 000	244 000	193 000	174 000
Total Equity and Debt	381 000	317 000	246 000	205 000

Financial indicators	2022	2021	2020	2019
Return on Equity	19,57 %	27,03 %	43,4 %	83,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	1,46 %	2,26 %	3,58 %	3,54 %
Current Ratio	1,22	1,3	1,27	1,18
Quick Ratio	1,22	1,3	1,27	1,18
Equity Ratio	0,24	0,23	0,22	0,15
Gross Profit Margin	99,23 %	99,56 %	99,04 %	99,25 %