BRAX RØR AS

0672 OSLO

Finances

Share Ownership

Return on Equity

−69,23 %

Current Ratio

1,44

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 170 000	1 455 000	950 000	0
Net Income	−81 000	44 000	143 000	−14 000
Total Assets	334 000	523 000	354 000	10 000
Total Equity	117 000	198 000	154 000	10 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 170 000	1 455 000	950 000	0
Expenditure	1 251 000	1 399 000	771 000	14 000
Operating Profit	−81 000	56 000	178 000	−14 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	−81 000	56 000	178 000	−14 000
Tax	0	12 000	35 000	0
Net Income	−81 000	44 000	143 000	−14 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	22 000	31 000	16 000	0
Total Current Assets	312 000	492 000	339 000	10 000
Total Assets	334 000	523 000	354 000	10 000
Total Retained Equity	87 000	173 000	129 000	−14 000
Total Equity	117 000	198 000	154 000	10 000
Total Long-Term Debt	1 000	1 000	1 000	0
Total Current Debt	217 000	325 000	200 000	0
Total Equity and Debt	334 000	523 000	354 000	10 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 170 000	1 455 000	950 000	0
Other Income	0	0	0	0
Revenue	1 170 000	1 455 000	950 000	0
Cost of Goods Sold	203 000	263 000	159 000	0
Salary Costs	840 000	982 000	524 000	0
Depreciation	9 000	6 000	0	0
Impairment	0	0	0	0
Expenditure	1 251 000	1 399 000	771 000	14 000
Operating Profit	−81 000	56 000	178 000	−14 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	0	0	0	0
Net Income	−81 000	44 000	143 000	−14 000

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	22 000	31 000	16 000	0
Total Tangible Assets	22 000	31 000	16 000	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	22 000	31 000	16 000	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	290 000	468 000	300 000	10 000
Total Current Assets	312 000	492 000	339 000	10 000
Total Assets	334 000	523 000	354 000	10 000
Total Equity	117 000	198 000	154 000	10 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	1 000	1 000	0
Creditors	36 000	4 000	1 000	0
Unpaid Taxes	84 000	193 000	97 000	0
Dividends	0	0	0	0
Other Current Debt	101 000	116 000	68 000	0
Total Current Debt	217 000	325 000	200 000	0
Total Equity and Debt	334 000	523 000	354 000	10 000

Financial indicators	2022	2021	2020	2019
Return on Equity	−69,23 %	22,22 %	92,86 %	−140 %
Debt-to-Equity Ratio	0,01	0,01	0,01	0
Operating Profit Margin	−6,92 %	3,85 %	18,74 %	-
Current Ratio	1,44	1,51	1,7	-
Quick Ratio	1,44	1,51	1,7	-
Equity Ratio	0,35	0,38	0,44	1
Gross Profit Margin	82,65 %	81,92 %	83,26 %	-