BRANNTEKNISK SERVICE OG VEDLIKEHOLD AS

5151 STRAUMSGREND

Finances

Share Ownership

Return on Equity

8,16 %

Current Ratio

1,04

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	5 660 000	4 123 000	2 099 000	914 000
Net Income	12 000	149 000	−37 000	−159 000
Total Assets	1 122 000	819 000	389 000	176 000
Total Equity	147 000	135 000	−14 000	22 000

Income (NOK)	2022	2021	2020	2019
Revenue	5 660 000	4 123 000	2 099 000	914 000
Expenditure	5 621 000	3 945 000	2 130 000	1 073 000
Operating Profit	39 000	177 000	−32 000	−158 000
Financial Income	0	−12 000	−4 000	0
Financial Costs	22 000	16 000	1 000	0
Financial Balance	−22 000	−28 000	−5 000	0
Earnings Before Tax	17 000	149 000	−37 000	−158 000
Tax	5 000	0	0	0
Net Income	12 000	149 000	−37 000	−159 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	105 000	135 000	0	0
Total Current Assets	1 017 000	684 000	389 000	176 000
Total Assets	1 122 000	819 000	389 000	176 000
Total Retained Equity	123 000	111 000	−39 000	−2 000
Total Equity	147 000	135 000	−14 000	22 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	975 000	684 000	403 000	154 000
Total Equity and Debt	1 122 000	819 000	389 000	176 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	5 596 000	4 123 000	2 099 000	914 000
Other Income	64 000	0	0	0
Revenue	5 660 000	4 123 000	2 099 000	914 000
Cost of Goods Sold	1 810 000	1 491 000	868 000	170 000
Salary Costs	2 431 000	1 483 000	711 000	586 000
Depreciation	30 000	15 000	0	0
Impairment	0	0	0	0
Expenditure	5 621 000	3 945 000	2 130 000	1 073 000
Operating Profit	39 000	177 000	−32 000	−158 000
Financial Income	0	−12 000	−4 000	0
Financial Costs	22 000	16 000	1 000	0
Financial Balance	−22 000	−28 000	−5 000	0
Dividends	0	0	0	0
Net Income	12 000	149 000	−37 000	−159 000

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	105 000	135 000	0	0
Total Tangible Assets	105 000	135 000	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	105 000	135 000	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	548 000	325 000	236 000	87 000
Total Current Assets	1 017 000	684 000	389 000	176 000
Total Assets	1 122 000	819 000	389 000	176 000
Total Equity	147 000	135 000	−14 000	22 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	273 000	127 000	135 000	38 000
Unpaid Taxes	374 000	317 000	176 000	63 000
Dividends	0	0	0	0
Other Current Debt	248 000	165 000	92 000	53 000
Total Current Debt	975 000	684 000	403 000	154 000
Total Equity and Debt	1 122 000	819 000	389 000	176 000

Financial indicators	2022	2021	2020	2019
Return on Equity	8,16 %	110,37 %	264,29 %	−722,73 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	0,69 %	4,29 %	−1,52 %	−17,29 %
Current Ratio	1,04	1	0,97	1,14
Quick Ratio	1,04	1	0,97	1,14
Equity Ratio	0,13	0,16	−0,04	0,13
Gross Profit Margin	68,02 %	63,84 %	58,65 %	81,4 %