BRORSON&SANDE AS

0455 OSLO

Finances

Share Ownership

Return on Equity

58,92 %

Current Ratio

2,83

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	8 784 000	6 961 000	3 961 000	3 602 000
Net Income	2 995 000	669 000	624 000	770 000
Total Assets	7 811 000	5 598 000	3 711 000	2 742 000
Total Equity	5 083 000	2 088 000	1 419 000	794 000

Income (NOK)	2022	2021	2020	2019
Revenue	8 784 000	6 961 000	3 961 000	3 602 000
Expenditure	5 104 000	6 084 000	3 269 000	2 717 000
Operating Profit	3 681 000	876 000	692 000	885 000
Financial Income	3 000	3 000	2 000	1 000
Financial Costs	0	0	0	1 000
Financial Balance	3 000	3 000	2 000	0
Earnings Before Tax	3 683 000	879 000	694 000	885 000
Tax	688 000	211 000	69 000	116 000
Net Income	2 995 000	669 000	624 000	770 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	78 000	199 000	501 000	366 000
Total Current Assets	7 734 000	5 399 000	3 210 000	2 376 000
Total Assets	7 811 000	5 598 000	3 711 000	2 742 000
Total Retained Equity	5 053 000	2 058 000	1 389 000	764 000
Total Equity	5 083 000	2 088 000	1 419 000	794 000
Total Long-Term Debt	0	0	0	1 000
Total Current Debt	2 729 000	3 511 000	2 292 000	1 947 000
Total Equity and Debt	7 811 000	5 598 000	3 711 000	2 742 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	8 784 000	6 958 000	3 961 000	3 602 000
Other Income	0	3 000	0	0
Revenue	8 784 000	6 961 000	3 961 000	3 602 000
Cost of Goods Sold	1 662 000	1 575 000	370 000	365 000
Salary Costs	1 920 000	2 126 000	1 391 000	1 184 000
Depreciation	99 000	103 000	185 000	30 000
Impairment	0	303 000	0	0
Expenditure	5 104 000	6 084 000	3 269 000	2 717 000
Operating Profit	3 681 000	876 000	692 000	885 000
Financial Income	3 000	3 000	2 000	1 000
Financial Costs	0	0	0	1 000
Financial Balance	3 000	3 000	2 000	0
Dividends	0	0	0	0
Net Income	2 995 000	669 000	624 000	770 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	17 000	56 000	400 000	212 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	61 000	121 000	79 000	132 000
Total Tangible Assets	61 000	121 000	79 000	132 000
Total Fiancial Fixed Assets	0	23 000	23 000	23 000
Total Fixed Assets	78 000	199 000	501 000	366 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	7 599 000	4 826 000	2 755 000	1 883 000
Total Current Assets	7 734 000	5 399 000	3 210 000	2 376 000
Total Assets	7 811 000	5 598 000	3 711 000	2 742 000
Total Equity	5 083 000	2 088 000	1 419 000	794 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	1 000
Creditors	387 000	757 000	187 000	12 000
Unpaid Taxes	338 000	469 000	181 000	230 000
Dividends	0	0	0	0
Other Current Debt	1 775 000	2 206 000	1 923 000	1 705 000
Total Current Debt	2 729 000	3 511 000	2 292 000	1 947 000
Total Equity and Debt	7 811 000	5 598 000	3 711 000	2 742 000

Financial indicators	2022	2021	2020	2019
Return on Equity	58,92 %	32,04 %	43,97 %	96,98 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	41,91 %	12,58 %	17,47 %	24,57 %
Current Ratio	2,83	1,54	1,4	1,22
Quick Ratio	2,83	1,54	1,4	1,22
Equity Ratio	0,65	0,37	0,38	0,29
Gross Profit Margin	81,08 %	77,37 %	90,66 %	89,87 %