BRANDT PRODUCTIONS AS

5006 BERGEN

Finances

Share Ownership

Return on Equity

12,43 %

Current Ratio

1,77

Debt-to-Equity Ratio

0,04

Key figures (NOK)	2022	2021	2020	2019
Revenue	438 000	378 000	413 000	111 000
Net Income	21 000	−2 000	96 000	24 000
Total Assets	388 000	234 000	188 000	61 000
Total Equity	169 000	148 000	150 000	54 000

Income (NOK)	2022	2021	2020	2019
Revenue	438 000	378 000	413 000	111 000
Expenditure	376 000	379 000	283 000	81 000
Operating Profit	62 000	−2 000	130 000	31 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	0
Financial Balance	0	0	−3 000	0
Earnings Before Tax	62 000	−2 000	128 000	31 000
Tax	41 000	0	31 000	7 000
Net Income	21 000	−2 000	96 000	24 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	11 000	16 000	23 000	17 000
Total Current Assets	377 000	218 000	165 000	44 000
Total Assets	388 000	234 000	188 000	61 000
Total Retained Equity	139 000	118 000	120 000	24 000
Total Equity	169 000	148 000	150 000	54 000
Total Long-Term Debt	6 000	0	0	0
Total Current Debt	213 000	86 000	37 000	7 000
Total Equity and Debt	388 000	234 000	188 000	61 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	438 000	378 000	413 000	111 000
Other Income	0	0	0	0
Revenue	438 000	378 000	413 000	111 000
Cost of Goods Sold	0	0	0	14 000
Salary Costs	267 000	205 000	182 000	0
Depreciation	5 000	7 000	10 000	7 000
Impairment	0	0	0	0
Expenditure	376 000	379 000	283 000	81 000
Operating Profit	62 000	−2 000	130 000	31 000
Financial Income	0	0	0	0
Financial Costs	0	0	3 000	0
Financial Balance	0	0	−3 000	0
Dividends	0	0	0	0
Net Income	21 000	−2 000	96 000	24 000

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	11 000	16 000	23 000	17 000
Total Tangible Assets	11 000	16 000	23 000	17 000
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	11 000	16 000	23 000	17 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	162 000	97 000	99 000	10 000
Total Current Assets	377 000	218 000	165 000	44 000
Total Assets	388 000	234 000	188 000	61 000
Total Equity	169 000	148 000	150 000	54 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	6 000	0	0	0
Creditors	10 000	0	9 000	0
Unpaid Taxes	40 000	86 000	0	0
Dividends	0	0	0	0
Other Current Debt	150 000	0	0	0
Total Current Debt	213 000	86 000	37 000	7 000
Total Equity and Debt	388 000	234 000	188 000	61 000

Financial indicators	2022	2021	2020	2019
Return on Equity	12,43 %	−1,35 %	64 %	44,44 %
Debt-to-Equity Ratio	0,04	0	0	0
Operating Profit Margin	14,16 %	−0,53 %	31,48 %	27,93 %
Current Ratio	1,77	2,53	4,46	6,29
Quick Ratio	1,77	2,53	4,46	6,29
Equity Ratio	0,44	0,63	0,8	0,89
Gross Profit Margin	100 %	100 %	100 %	87,39 %