BROW STUDIO NORWAY AS

4006 STAVANGER

Finances

Share Ownership

Return on Equity

134,21 %

Current Ratio

1,51

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	988 000	786 000	306 000	434 000
Net Income	102 000	−64 000	38 000	−1 000
Total Assets	221 000	109 000	126 000	59 000
Total Equity	76 000	−26 000	62 000	24 000

Income (NOK)	2022	2021	2020	2019
Revenue	988 000	786 000	306 000	434 000
Expenditure	872 000	841 000	267 000	435 000
Operating Profit	116 000	−56 000	38 000	−1 000
Financial Income	0	0	0	0
Financial Costs	2 000	8 000	0	0
Financial Balance	−2 000	−8 000	0	0
Earnings Before Tax	115 000	−64 000	38 000	−1 000
Tax	13 000	0	0	0
Net Income	102 000	−64 000	38 000	−1 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	221 000	109 000	126 000	59 000
Total Assets	221 000	109 000	126 000	59 000
Total Retained Equity	51 000	−51 000	38 000	−1 000
Total Equity	76 000	−26 000	62 000	24 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	146 000	136 000	64 000	36 000
Total Equity and Debt	221 000	109 000	126 000	59 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	988 000	786 000	306 000	434 000
Other Income	0	0	0	0
Revenue	988 000	786 000	306 000	434 000
Cost of Goods Sold	0	31 000	0	30 000
Salary Costs	551 000	576 000	192 000	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	872 000	841 000	267 000	435 000
Operating Profit	116 000	−56 000	38 000	−1 000
Financial Income	0	0	0	0
Financial Costs	2 000	8 000	0	0
Financial Balance	−2 000	−8 000	0	0
Dividends	0	0	0	0
Net Income	102 000	−64 000	38 000	−1 000

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	0	0	0	0
Total Tangible Assets	0	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	0	0	0	0
Stock	0	0	31 000	31 000
Total Investments	0	0	0	0
Cash, Bank	221 000	114 000	100 000	28 000
Total Current Assets	221 000	109 000	126 000	59 000
Total Assets	221 000	109 000	126 000	59 000
Total Equity	76 000	−26 000	62 000	24 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	2 000	0	−17 000	0
Unpaid Taxes	71 000	80 000	67 000	16 000
Dividends	0	0	0	0
Other Current Debt	60 000	56 000	14 000	20 000
Total Current Debt	146 000	136 000	64 000	36 000
Total Equity and Debt	221 000	109 000	126 000	59 000

Financial indicators	2022	2021	2020	2019
Return on Equity	134,21 %	246,15 %	61,29 %	−4,17 %
Debt-to-Equity Ratio	0	−0	0	0
Operating Profit Margin	11,74 %	−7,12 %	12,42 %	−0,23 %
Current Ratio	1,51	0,8	1,97	1,64
Quick Ratio	1,51	0,8	3,82	11,8
Equity Ratio	0,34	−0,24	0,49	0,41
Gross Profit Margin	100 %	96,06 %	100 %	93,09 %