BRANNETTERFORSKNING AS

8520 ANKENES

Finances

Share Ownership

Return on Equity

75,86 %

Current Ratio

2,02

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	841 000	380 000	47 000	15 000
Net Income	176 000	67 000	−7 000	−38 000
Total Assets	413 000	196 000	35 000	47 000
Total Equity	232 000	57 000	−10 000	−3 000

Income (NOK)	2022	2021	2020	2019
Revenue	841 000	380 000	47 000	15 000
Expenditure	613 000	292 000	55 000	62 000
Operating Profit	228 000	88 000	−8 000	−46 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Earnings Before Tax	225 000	88 000	−8 000	−46 000
Tax	50 000	21 000	0	−9 000
Net Income	176 000	67 000	−7 000	−38 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	50 000	76 000	9 000	9 000
Total Current Assets	363 000	120 000	26 000	38 000
Total Assets	413 000	196 000	35 000	47 000
Total Retained Equity	202 000	27 000	−40 000	−33 000
Total Equity	232 000	57 000	−10 000	−3 000
Total Long-Term Debt	0	3 000	0	0
Total Current Debt	180 000	136 000	45 000	49 000
Total Equity and Debt	413 000	196 000	35 000	47 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	841 000	380 000	47 000	15 000
Other Income	0	0	0	0
Revenue	841 000	380 000	47 000	15 000
Cost of Goods Sold	402 000	221 000	35 000	9 000
Salary Costs	0	0	0	0
Depreciation	26 000	2 000	0	0
Impairment	0	0	0	0
Expenditure	613 000	292 000	55 000	62 000
Operating Profit	228 000	88 000	−8 000	−46 000
Financial Income	0	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	−3 000	0	0	0
Dividends	0	0	0	0
Net Income	176 000	67 000	−7 000	−38 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	9 000	9 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	50 000	76 000	0	0
Total Tangible Assets	50 000	76 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	50 000	76 000	9 000	9 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	19 000	104 000	3 000	1 000
Total Current Assets	363 000	120 000	26 000	38 000
Total Assets	413 000	196 000	35 000	47 000
Total Equity	232 000	57 000	−10 000	−3 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	3 000	0	0
Creditors	125 000	129 000	33 000	40 000
Unpaid Taxes	1 000	0	2 000	0
Dividends	0	0	0	0
Other Current Debt	2 000	−2 000	10 000	10 000
Total Current Debt	180 000	136 000	45 000	49 000
Total Equity and Debt	413 000	196 000	35 000	47 000

Financial indicators	2022	2021	2020	2019
Return on Equity	75,86 %	117,54 %	70 %	1 266,67 %
Debt-to-Equity Ratio	0	0,05	−0	−0
Operating Profit Margin	27,11 %	23,16 %	−17,02 %	−306,67 %
Current Ratio	2,02	0,88	0,58	0,78
Quick Ratio	2,02	0,88	0,58	0,78
Equity Ratio	0,56	0,29	−0,29	−0,06
Gross Profit Margin	52,2 %	41,84 %	25,53 %	40 %