BRODTKORB CONSULTING AS

8665 MOSJØEN

Finances

Share Ownership

Return on Equity

913,33 %

Current Ratio

1,08

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020	2019
Revenue	352 000	330 000	301 000	102 000
Net Income	274 000	256 000	233 000	76 000
Total Assets	422 000	345 000	375 000	145 000
Total Equity	30 000	30 000	30 000	30 000

Income (NOK)	2022	2021	2020	2019
Revenue	352 000	330 000	301 000	102 000
Expenditure	0	1 000	2 000	6 000
Operating Profit	352 000	328 000	299 000	95 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Earnings Before Tax	352 000	328 000	299 000	95 000
Tax	77 000	72 000	66 000	20 000
Net Income	274 000	256 000	233 000	76 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	0	0	0	0
Total Current Assets	422 000	345 000	375 000	145 000
Total Assets	422 000	345 000	375 000	145 000
Total Retained Equity	0	0	0	0
Total Equity	30 000	30 000	30 000	30 000
Total Long-Term Debt	0	0	0	0
Total Current Debt	392 000	315 000	345 000	115 000
Total Equity and Debt	422 000	345 000	375 000	145 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	352 000	330 000	301 000	102 000
Other Income	0	0	0	0
Revenue	352 000	330 000	301 000	102 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	0	0	0	0
Impairment	0	0	0	0
Expenditure	0	1 000	2 000	6 000
Operating Profit	352 000	328 000	299 000	95 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	0
Financial Balance	0	0	0	0
Dividends	274 000	0	233 000	70 000
Net Income	274 000	256 000	233 000	76 000

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	0	0
Total Investments	0	0	0	0
Cash, Bank	422 000	345 000	375 000	145 000
Total Current Assets	422 000	345 000	375 000	145 000
Total Assets	422 000	345 000	375 000	145 000
Total Equity	30 000	30 000	30 000	30 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	0	0	0	0
Creditors	0	0	0	0
Unpaid Taxes	40 000	−14 000	44 000	25 000
Dividends	274 000	0	233 000	70 000
Other Current Debt	0	0	2 000	0
Total Current Debt	392 000	315 000	345 000	115 000
Total Equity and Debt	422 000	345 000	375 000	145 000

Financial indicators	2022	2021	2020	2019
Return on Equity	913,33 %	853,33 %	776,67 %	253,33 %
Debt-to-Equity Ratio	0	0	0	0
Operating Profit Margin	100 %	99,39 %	99,34 %	93,14 %
Current Ratio	1,08	1,1	1,09	1,26
Quick Ratio	1,08	1,1	1,09	1,26
Equity Ratio	0,07	0,09	0,08	0,21
Gross Profit Margin	100 %	100 %	100 %	100 %