BRATBAK CONSULTING AS

7023 TRONDHEIM

Finances

Share Ownership

Return on Equity

99,29 %

Current Ratio

1,74

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 162 000	705 000	0	0
Net Income	4 210 000	205 000	−29 000	−7 000
Total Assets	4 529 000	469 000	49 000	38 000
Total Equity	4 240 000	190 000	−15 000	14 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 162 000	705 000	0	0
Expenditure	844 000	442 000	37 000	12 000
Operating Profit	318 000	263 000	−37 000	−12 000
Financial Income	3 965 000	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	3 962 000	0	0	0
Earnings Before Tax	4 279 000	263 000	−37 000	−12 000
Tax	69 000	58 000	−8 000	−5 000
Net Income	4 210 000	205 000	−29 000	−7 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	4 028 000	33 000	46 000	38 000
Total Current Assets	502 000	436 000	3 000	0
Total Assets	4 529 000	469 000	49 000	38 000
Total Retained Equity	4 219 000	169 000	−36 000	−7 000
Total Equity	4 240 000	190 000	−15 000	14 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	289 000	279 000	63 000	24 000
Total Equity and Debt	4 529 000	469 000	49 000	38 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 162 000	705 000	0	0
Other Income	0	0	0	0
Revenue	1 162 000	705 000	0	0
Cost of Goods Sold	0	0	0	0
Salary Costs	724 000	402 000	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	844 000	442 000	37 000	12 000
Operating Profit	318 000	263 000	−37 000	−12 000
Financial Income	3 965 000	0	0	0
Financial Costs	3 000	0	0	0
Financial Balance	3 962 000	0	0	0
Dividends	0	0	0	0
Net Income	4 210 000	205 000	−29 000	−7 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	13 000	5 000
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	4 028 000	33 000	33 000	33 000
Total Fixed Assets	4 028 000	33 000	46 000	38 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	502 000	436 000	3 000	0
Total Current Assets	502 000	436 000	3 000	0
Total Assets	4 529 000	469 000	49 000	38 000
Total Equity	4 240 000	190 000	−15 000	14 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	3 000	0	2 000
Unpaid Taxes	14 000	104 000	−9 000	−3 000
Dividends	0	0	0	0
Other Current Debt	206 000	128 000	72 000	25 000
Total Current Debt	289 000	279 000	63 000	24 000
Total Equity and Debt	4 529 000	469 000	49 000	38 000

Financial indicators	2022	2021	2020	2019
Return on Equity	99,29 %	107,89 %	193,33 %	−50 %
Debt-to-Equity Ratio	0	0	−0	0
Operating Profit Margin	27,37 %	37,3 %	-	-
Current Ratio	1,74	1,56	0,05	0
Quick Ratio	1,74	1,56	0,05	0
Equity Ratio	0,94	0,41	−0,31	0,37
Gross Profit Margin	100 %	100 %	-	-